General Landlording & Rental Properties
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 10 years ago on . Most recent reply
![Peter Mckernan's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/135718/1621418678-avatar-peter_mckernan1.jpg?twic=v1/output=image/crop=735x735@253x56/cover=128x128&v=2)
Peter MckernanPoster
#1 Rehabbing & House Flipping Contributor
Agent
Pro Member
- Residential Real Estate Agent
- Irvine, CA
- 1,080
- Votes |
- 2,193
- Posts
Reviewing numbers
Hello everyone,
I was reviewing my first deal and the numbers to see how it has done over the past year. I went into the deal not knowing too much and not assessing how the investment would produce, since I was very new to the concept of buy and hold real estate. I am still no where near being a pro, but I wanted to see what everyone thought. Let me know your thoughts.
Maintenance including gardener: -$1502
Taxes: -$2405.77
Insurance: -$723.00
Mortgage: -$12,156
Vacancy factored in for one month out of the 12:-$1850.00
Gross Income:$22,200
NOI Annually:$3,563.23
NOI Monthly:$296.94
- Peter Mckernan
![business profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/marketplace/business/profile_image/1478/1720451440-company-avatar.jpg?twic=v1/output=image/contain=65x65)
The McKernan Group
32 Reviews
5.0 stars
Most Popular Reply
![Ned Carey's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/6125/1621347669-avatar-ncarey.jpg?twic=v1/output=image/crop=1234x1234@96x0/cover=128x128&v=2)
Those are the number that count. Congratulations you have done very well!