Starting Out
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 6 years ago on . Most recent reply
How much potential does real estate really have?
Hey BP Forums,
First timer here and was just wondering how much potential does real estate really have? More specifically, I'm wondering how long it would take to get your passive income to be roughly $100,000 a year if you start out with $50,000 for multi-family homes in the mid-west. I'd plan on investing a base of $50,000 every year plus the additional income that the properties would generate yearly.
Also, anybody have any tips to be as efficient and quick as possible when building your portfolio?
Thanks,
Thomas
Most Popular Reply
Originally posted by @Thomas Weber:
Hey BP Forums,
First timer here and was just wondering how much potential does real estate really have? More specifically, I'm wondering how long it would take to get your passive income to be roughly $100,000 a year if you start out with $50,000 for multi-family homes in the mid-west. I'd plan on investing a base of $50,000 every year plus the additional income that the properties would generate yearly.
Also, anybody have any tips to be as efficient and quick as possible when building your portfolio?
Thanks,
Thomas
Assuming you are following the 1% rule, and you are putting down 20% for down payment this just becomes a math problem. Let's also assume you are getting 10% cash on cash on your investments.
50,000 down means 250,000 invested. 250,000 invested means 2,500 a month in gross rents.
At 10% CoC, you are getting $5000 a year in income.
Through the magic of fractions, multiplication and math, we can now find out that you must invest 1,000,000 to reach your goal of 100,000 in passive income.
The process to investing 1,000,000 is much easier if you use the profits from the previous investment added to your 50K to invest yearly.
For example:
Yr 1: $50,000 invested Total: $50,000
Yr 2: $55,000 invested ($5000 from profits last year) Total: $105,000
Yr 3: $60,500 invested ($10,500 from profits last year) Total: $161,000
Yr 4: $66,100 invested Total: $227,100
Yr 5: $72,900 invested (let's add $200 more to make it easy) Total: $300,000
Yr 6: $80,000 invested Total: $380,000
Yr 7: $88,000 invested Total: $468,000
Yr 8: $97,000 invested Total: $565,000
Yr 9: $107,000 invested Total: $672,000
Yr 10: $117,000 invested Total: $789,000
Yr 11: $129,000 invested Total: $918,000
Yr 12: $142,000 invested Total: $1,060,000
Yr 13: $0 invested 10% CoC returns annually : $106,000
In this model, it will take 12 years of reinvesting all your profits and 50K a year to get to $106,000 annual passive income.
You can accelerate this by taking advantage of tax benefits, BRRR strategies, and living below your means to invest more money. The more you invest, the faster you will reach your goals. Also getting better than 10% CoC will also help your goals.
Hope this helps!