Buying & Selling Real Estate
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 10 years ago on . Most recent reply
My first property
My first property and first post.
Just closed on a brick 4-plex ranch, two bedrooms each, fully rented with good tenants.
Paid $115,000 with a 4.5% 30 year loan.
Gross Schedule Income is $24,500 with rents currently below market and tenants pay all utilities.
With healthy reserves set aside for maintenance, I'm projecting cash flow of over $13,000 per year. That leaves me with a project 16% cap rate and 60% COC (by asking the previous owner to bring a large chunk to closing)
That cashflow would allow me to pay off the property in 5 years flat, but I plan to roll those profits into downpayment for more properties just like it. My goal is to get to 20 units within the next 3-4 years, which should provide the start for a "early" retirement at age 30 ;)
This blog and website has been a HUGE source for my inspiration. Thank you all for your contribution.