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 about 5 years ago on . Most recent reply
![Randy Coker's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/541801/1695426057-avatar-randyc22.jpg?twic=v1/output=image/cover=128x128&v=2)
Well I Finally bought my first one!!
After 8 years of having Analysis Paralysis, I just pulled the trigger and jumped in. So fellow investors how do you think I did? It is not a home run by any means but a very safe bunt. AC and Heater are new with a 10 year warranty. Flooring maybe can stay but not sure. Fresh Paint was done 6 months ago. 3/2/2 1600 sq feet. I used a first time buyers loan. I lived in my current house for 23 years.
Purchase Price $150,000
Down Payment 5% =$7,500
Loan Amount $142,500 @ 3.5%
Mortgage $639
Taxes $280
Insurance $75
HOA $30
Total Monthly $1024 expenses
Rent $1450
I am taking 5% on vacancy, cap ex and repairs $-217.50
Estimate positive Monthly Cash Flow $208.05
Only that I did not figure in is PMI....
Love to hear your thoughts.
Most Popular Reply
![Nathan Spitz's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1598428/1621514038-avatar-nathans315.jpg?twic=v1/output=image/crop=960x960@0x159/cover=128x128&v=2)
@Jacob Sampson
Sorry I should have been more clear with my statement. I meant 5% for each for a total of 15%. Definitely not a total of 5% for all of them.