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.
Multi-Family and Apartment Investing
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 over 5 years ago,

User Stats

2
Posts
0
Votes
Jake Smith
0
Votes |
2
Posts

About to close on my first duplex. Where do I go from here?

Jake Smith
Posted

About to close on my first duplex here in California.  I have the preliminary calculations below.  The current lease states the landlord is responsible for water, sewers, and garbage.   The rent is at market rate.  What can you guys suggest to increase cash flow to the property?

Rental Property Calculator

Result

For the 20 Years Invested

Return (IRR):15.76% per year
Total Profit when Sold:$508,194.80
Cash on Cash Return:668.68%
Capitalization Rate:6.53%
Total Rental Income:$702,846.61
Total Mortgage Payments:$333,762.50
Total Expenses:$164,736.39
Total Net Operating Income:$538,110.22

First Year Income and Expense

MonthlyAnnual
Income:$2,800.00$33,600.00
Mortgage Pay:$1,390.68$16,688.12
Vacancy (5%):$140.00$1,680.00
Property Tax:$375.00$4,500.00
Total Insurance:$75.58$907.00
Maintenance Cost:$100.00$1,200.00
Other Cost:$41.67$500.00
Cash Flow:$677.07$8,124.88
Net Operating Income (NOI):$2,067.75$24,813.00

Loading replies...