Buying & Selling Real Estate
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Creative Real Estate Financing
presented by
Tax, SDIRAs & Cost Segregation
presented by
1031 Exchanges
presented by
Real Estate Classifieds
Reviews & Feedback
Updated about 9 years ago on . Most recent reply
Practicing running the numbers on a rental
Did I miss anything here? Obviously I need a better deal but just wanted to run some numbers on a rental in Colorado. Any advice is greatly appreciated here.
| Purchase/Rents | |
| House Cost | $290,000 |
| Down Payment 20% | $58,000 |
| Total Owed | $232,000 |
| Rent Estimate | $1,900 |
| Monthly Expenses | |
| Mortgage (5% at 30 years) | $1,245 |
| Management 11% | $209.00 |
| Property Taxes | $167.00 |
| Insurance | $115 |
| Vacancy 5% | $95.00 |
| Repairs 5% | $95.00 |
| Cap X | $150 |
| Total | $2,076.00 |
| End Totals | |
| Cash Flow Per Month | ($176.00) |
| Cash Flow Per Year | ($2,112.00) |
| Cash on Cash Return | -0.0364138 |