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 almost 4 years ago,

User Stats

1
Posts
0
Votes
Sandra Brunson
  • White Plains, MD
0
Votes |
1
Posts

Analysis Deal. Please tell me your thoughts on this deal. Thanks

Sandra Brunson
  • White Plains, MD
Posted
Address: Orangeburg, SC 4 Bedroom, 2 bath, duplex, 2107 sq feet.
Cost of Property: $100,000.00 MSL Number: 43049 Days of Market: 192
back on market
Income Cash Flow
Rental $1,200.00 Income $1,200.00
Other $0.00 Expense $827.37
Total $1,200.00 Total Monthly Cash Flow $372.63
Annual Cash Flow $4,471.56
Expenses
Mortgage $316.20 Cash On Cash Return On Investment (ROI)
Insurance $29.17 Purchase Expenses $100,000.00
Taxes $202.00 Down payments (25%) $25,000.00
Utilities $0.00 Difference $75,000.00
HOA fees $0.00 Closing Cost (5% of mortage amount) $3,750.00
Lawn Care $0.00 Rehab/Misc(Cleaning Etc.) $10,000.00
Vancy (5% of Rental Income) $60.00
Repairs Damages) $50.00 Total Investment $38,750.00
Cap Ex(Replacement) $50.00 Cash Flow/Purchase Expenses 0.12
Property Management $120.00 Cash On Cash ROI 0.115395097
Total $827.37 Gross Rent Multiplier
Purchase Price $100,000.00
Annual Gross Rent $4,471.56
Cap Rate Gross RM 2236.36%
Gross Rental Income $4,471.56
Net Operating Income $511.17 Net Operating Income (NOI)
8.747696461 Gross Rental Income $14,400.00
Operating Expenses $6,134.04
NOI $8,265.96