Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Starting Out
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 8 years ago on . Most recent reply

User Stats

6
Posts
0
Votes
Adele Hawkins
  • Real Estate Agent
  • Enterprise, AL
0
Votes |
6
Posts

1st Deal Analysis for Rental Property

Adele Hawkins
  • Real Estate Agent
  • Enterprise, AL
Posted

Woke up this morning and tried my hand at my first Deal Analysis.

First and foremost can someone look this over? Is there anything else I need to consider? 

Property 2/2.5 1,375 sq ft Townhome. Asking price $64,900.

1. 

Gross Rent = 8832

I went with $800 per month even though similar homes go for $750 this home has had upgrades to include wood floors and new carpet.

I used a 8% VAC.

2. 

NOI = $6,592

Property tax $200

Insurance $300 (This is not an exact quote but from reading expecting $200 - $300 -- Trying to stay conservative)

HOA $540 (Although there was no HOA actually listed I went with similar neighborhoods HOA fees.)

Maintenace $1,200 (The home looks updated so wasn't really sure how to estimate this.)

3.

CAP = .10

4.

Cash Flow = $3,773.32

This is based on a $51,920 @ 30 years @ 3.56%

5.

Cash on Hand Return

29%

If these numbers are a good indication of what to expect how do I do that thing where I get in with no money down? Just checking.

Feedback/guidance/things to consider welcomed. 

Thanks BiggerPockets community!

Loading replies...