Buying & Selling Real Estate
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback
Updated over 10 years ago,
Good first deal or not?
I think I have found the first property I'm going to pull the trigger on but was hoping the Bigger Pockets community could give me some feedback if it looks good. Here are the details on what I calculated:
Purchase Price: $100,000
Units: 4
Fully rented & tenants pay all utilities.
Unit 1 Rent: $575
Unit 2 Rent: $540
Unit 3 Rent: $525
Unit 4 Rent: $575
Gross Income: $2,215/m or $26,580/yr
Taxes: $271.53/m or $3258.31/yr
Insurance: $75/m or $900/yr
Trash: $59.33/m or $712/yr
Property Mgmt (10%): $221.50/m or $2,658/yr
Maintenance (10%): $221.50/m or $2,658/yr
Vacancy Rate (10%): $221.50/m or $2,658/yr
Total Expenses: $1,070.36/m or $12,844.32
Net Operating Income: $1,144.64/m or $13,735.68
Mortgage Payment on $80,000 for 30 yrs at 5%: $429.46/m
Cash Flow: $715.18/m or $8,582.16/yr
Return On Investment: 8.58%
Capitalization Rate: 13.74%
Any tips, advice or thoughts would be appreciated. Thanks!