Analyze my deal please!

[Jeremy Vassalo]

Looking at another property right outside of downtown Austin

$400,000 pp Fourplex 25% down

$36,000 in Rehab 

$500,000 ARV

$5,000/mo rent after rehab

10% CapEx and 7% property management

Basically im roughly netting $1,100/mo post rehab (roughly 1-2 years in between tenants)

Also my expectiation is a solid 7-10% in value over the next few years as this area is booming and the location is great.

I'm viewing it as a 10 year or so hold. 

Whats your guys thoughts?