Buying & Selling Real Estate
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated about 8 years ago on . Most recent reply
![Rohit Parchuri's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/611832/1621493782-avatar-rohitparchuri.jpg?twic=v1/output=image/cover=128x128&v=2)
Need help with numbers on my 1st Buy&Hold in Parma
Hello Team - I need to borrow your creative and experienced minds in helping me out with analyzing the following numbers/details regarding my new step into the investing world
Property: Parma, OH
Purchase price: $102,000
Property Type: Duplex
Rental Income: $1550
Expenses: $789.17
Vacancy: | $77.50 | Repairs: | $77.50 |
CapEx: | $77.50 | Electricity: | $30.00 |
Water & Sewer: | $30.00 | Garbage: | $30.00 |
Insurance: | $80.00 | Management: | $155.00 |
Property Taxes: | $231.67 |
Mortgage debt: $425.62
Cash flow: $349
CoC Return: 19%
There have been number of upgrades done to the home incl. bathrooms, kitchen, water tanks etc.
What do you guys think?
Happy Thanksgiving all