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 3 years ago on . Most recent reply
Please see - - my ROI seems low - -but real ?
Hello, eventually I'd like to buy another 3-4 units - could be condo, could be single-family. The ROI I'm about to show, I feel is lower than what I see people talking about. Lower than the average yearly stock market return. Mind you, I'd still do it because I can't sleep having 100% of my nest-egg in the same asset class, especially when said asset class is paper stocks. Anyhow, was hoping folks would look at this and comment. Say it's a Metro Area that is forecasted to have strong growth in coming years, use Atlanta for this example, say - Kennesaw, GA, Single Family home, 3bed/2bath. Price assumes rehabs are priced in, OR the home was just about turn-key ready:
Purchase Price: $235,000
Monthly rent: $1700 per mo, $20,400
Expenses:
*Property Manager: $2,040
*Property Taxes: $2,000
*Insurance: $1,500
*Yearly Repairs: $1,400 (calling plumber, A/C guy, etc)
*Maintenance Accruals: $3,000 (replacing carpets, doing paint, replacing appliances. I'm hoping $3k per year does it. This means I'd spend $15,000 in 5 years, or $30,000 in 10 years)
*Vacancy: $1,700. (New tenant every 2 years. I'd miss one month's rent, + $1700 broker fee)
*Miscellaneous: $500 (Stuff I haven't thought of here)
******************************
NET yearly rental income: $8,260 divided y $235k purchase price= 3.5%
Appreciation: Avg 2.5% per year so in a 5 year example:
Selling price: $260,000 - $14,000 commissions and fees: $244,000 net proceeds.
=Total 6% net appreciation in 5 years, so avg ROI of. 1.2% per year.
3.5% rent + 1.2% appreciation =. 4.7% Yearly ROI if held for 5 years.
I look on this , and feel ROI is low.....but -line by line those are the expenses so maybe it's realistic?
I feel that 2.5% is a realistic appreciation rate - much lower than the last few decades and - by most accounts, areas like Atlanta, Raleigh, etc are still expecting influxes of people, and homes under $250k don't seem to be the builders' number one choice because there's not so much profit in it.
Would really appreciate any comments or thoughts, thank you.
Most Popular Reply
![John Powell's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/287568/1621441766-avatar-powelljwp.jpg?twic=v1/output=image/crop=1024x1024@0x0/cover=128x128&v=2)
@Mel Park 2.5% is a little low on the appreciation. Rents and expenses seem to be inline with the Kennesaw Area. I think inflation is here to stay for a few years. I’m looking for properties that are in the path of progress, have numbers similar to what you are talking about but can also be used as short term rentals to significantly increase the income during the hold period and hopefully significantly out preform the market on the appreciation side too.