Private Lending & Conventional Mortgage Advice
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated about 7 years ago on . Most recent reply
![Wesley Clark's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/879846/1621504878-avatar-wesleyc26.jpg?twic=v1/output=image/crop=258x258@0x35/cover=128x128&v=2)
First Deal Analysis in Jersey
Hello BP - looking for assistance in analyzing my first deal. I just put it through the rental calculator and BRRRR calculator and it does not look promising from a Cash on Cash return perspective. I'm wondering if SFR in my area based on taxes etc are just out of reach or if I am being too conservative in my numbers.
Currently approved for a Fannie May loan which buddles renovation into the purchase price.
3BR / 1BA SFR
List - $111k
ARV - $150k
Assumed purchase price - $80k
Reno - $17k-$20k
$14.5k down
$4.5k taxes
$55PMI
$6k closing
5% interest, 30 years, 1.2 points
$1,400/mon conservative rent projection. Would likely start at $1,600 but comfortable I could get $1,400.
Lender quote of expenses at $80k purchase price is $975-$1,000 month. When I account for vacancy, repairs, capex and prop management it pushes me into a flat or negative cash flow projection plus alot of upfront cash. Am I right to walk away or am I just too conservative on this one and hoping to land the perfect deal....
Thank you all
Most Popular Reply
![John Leavelle's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/286664/1621441701-avatar-johnl27.jpg?twic=v1/output=image/cover=128x128&v=2)
Howdy @Wesley Clark
This is very simple to determine based on the numbers you provide.
Income $1,400
Expenses $700 (50% rule). Since you did not provide much here.
P&I $975
Cash Flow. - $275
Why would you want a rental property that you lose $275 every month?
Run....... don’t walk away from this deal.