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.
Classifieds
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 7 years ago, 01/21/2018

User Stats

398
Posts
156
Votes
Jamal L.
  • Investor
  • Baltimore, MD
156
Votes |
398
Posts

Great Buy and Hold deal in baltimore

Jamal L.
  • Investor
  • Baltimore, MD
Posted
Off Market Buy and Hold Exclusive
2127 Penrose st . Baltimore MD, 21223
4BR 1BTH 1000 SQFTONLY $18K

Market rent $1,000.00
New Bathroom Updated & Spacious kitchen
Only needs Heating & Electrical Upgrades
Approximately $20-25K needed for repairs GREAT FOR ROOMING HOUSE GENERATE $2.5K A MONTH

Inquire About Our Property Management

Sign-Up I Buyers List
Buy and Hold Return is very attractive $18k + $25k repairs + Closing cost $2.5k = $45.5k Total Acquisition

6 Room Rental @ $500 mth
Gross income 36,000.00
Vacancy allowance -5,700.00
Gross Operating income 30,300.00
Expenses Annually
Taxes - $800
Insurance - $850
Maintenance -$1,000
Electricity -$2,400
Water -$1,500
Property Manage (PM) -$3,600
Annual expenses ($10,150.00)

Gross Operating Income $30,300.00
Annual Expenses -10,150.00
Net Operating Income $20,150
NOI = 27% ROI Total expense paid for in 3.7 Years!
32% W/O PM Net Operating Income $23,750

Please do your own due diligence. House is being sold as-is, and buyer is to pay all closing costs. We need Proof Of Funds before scheduling a viewing. Price is based on a cash or hard money offer. All properties offered are either owned by Living Legacy Property Management L.L.C, under contract and selling equitable interest, or offered in conjunction with a business associate. All offers on properties require a $1,500 non-refundable earnest deposit and 14 day close of escrow. We respond immediately to an offer.
Equal Opportunity Housing.
View more pic
Offering

Loading replies...