Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. 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.
Buying & Selling Real Estate
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 about 10 years ago,

User Stats

93
Posts
13
Votes
Tou V.
  • Stockton, CA
13
Votes |
93
Posts

Help me decide, what are your thought?

Tou V.
  • Stockton, CA
Posted

I've been trying to decide whether to invest locally or out of state.  Here are the 2 scenarios.

Option 1)  Buy 3 x Triplex in Stockton  area at $180k each triplex, total 9 units.  It will require 30% down, say $162k for all 3.  Each loan would be $128k at 5% = $676 a month.  Gross rent is $2200 / triplex.  Basically spend $540k for gross of $6600 month.  Good thing is they're all local to me and have better chance for appreciation.

$6600      - gross income

-$825      - taxes and insurance

-$900      - water / garbage

-$2028    - loan payment

-$660      - vacancy estimated

-$660       - repairs estimated

-$660      - PM - but I'd most likely take care of it myself

----------------

$867 - NOI each month....???? (Am I being too conservative, as expenses are way above the 50% rule)?

50% rule would be $3200 - $2038 = $1272 NOI

Option 2)  Buy 3 x duplex in Rochester, NY (yeah, out on East coast).  These duplex average about $50k each.  Most likely, I'd be paying cash as loan fees are pretty expensive relative to loan amount.  Basically $150k for all 3 duplex.  Should rent for $1400 per duplex.  So, $150k for $4200 of gross income.

$4200      - gross income

$600        - taxes and insurance

$600        - water / garbage

$420       - vacancy

$420       - repairs

$420       - PM

______________________________

$1740     - NOI each month

50% rule saye = $2100 NOI

Loading replies...