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 almost 4 years ago, 03/16/2021

User Stats

33
Posts
17
Votes
Sean McDowell
Pro Member
  • Rental Property Investor
  • Columbia SC / Norfolk, VA
17
Votes |
33
Posts

Norfolk Duplex Purchase Final Numbers Look Correct?

Sean McDowell
Pro Member
  • Rental Property Investor
  • Columbia SC / Norfolk, VA
Posted

Hello everyone!  We completed our first duplex purchase the end of November (yay!) and now have both sides rented out (technically one side is owner occupied, but using our other side's current rental rate for our numbers).  We were wondering if we ran our final numbers correctly and if anyone thinks we did okay for our first investment property.  We put in a lot of sweat equity in floors, painting, and one of the two bathrooms.  Used a contractor (recommended by BP folks!) for the two kitchens and one of the bathrooms. Thank you all for your thoughts!! :-)

Purchase Price: $167,500
Down Payment: $5,750
Loan Type: VA
Interest Rate: 2.25%
Closing Costs: $8,706
Rehab: $30,000 (we estimated $10k-$15k..oops!)
Total Rents: $1790
Total Cash in Property: $44,512
Location: Norfolk Area

First Year
NOI: $13,142
CoC Return: 12.86%
Cap Rate: 7.85%
Anticipated Cashflow (after PITA, Prop Mgmt, 5% Maint, 5% CapX, and 5% Vacancy)
$5,724

Team Bri Sean (Team B.S.)

  • Sean McDowell
  • Loading replies...