General Landlording & Rental Properties
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 over 10 years ago on . Most recent reply
![Tamara George's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/238260/1621435395-avatar-ladytng.jpg?twic=v1/output=image/cover=128x128&v=2)
Found a property Not sure if I should invest.
My neighbor is selling a duplex that currently has both units occupied.
She charges $1750 a month for each unit ($3500) which includes water and heat. She's askin 299,000; however she only owes 265,000. Minimal repairs need to be done. I want to offer her 270,000.
Does this sound like a good investment?
Most Popular Reply
![Matt Slykhuis's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/219926/1621434136-avatar-mattslykhuis.jpg?twic=v1/output=image/cover=128x128&v=2)
@Tamara George Is 279 Shannon Drive the property you are looking at? If so, here's how I evaluate that deal:
Monthly Rent: $3600 (you claim $2000 is possible but personally I would not pay more than $1800 due to the one car garage.
PIT: $1130 (estimating tax due to county site down for maintenance)
Management: $360 (10%)
Vacancy: $180 (5%, I usually use 10% but current owners claim history of low vacancy)
Utilities: $383 (assumes heat is the ONLY utility paid for by owner)
Maint/CapEx: $360 (10%)
Rehab: $5000 up front (This assumes not much needs to be done)
If your purchase price is $270k and you have a down payment if 25% for an investment property ($55,000), I calculate the cash on cash return to be 11.22%. This is decent, but not outstanding for me, especially since I lowered the vacancy factor from what I usually evaluate.
Personally, I would only be interested in this property if the price were more like $220k. That gives a CoC of nearly 20% and, in my opinion, leaves a lot more room for error. Alaska is just such a unique market that I think it pays to be conservative on your deals.
Hopefully this helps you make a decision!