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.
Innovative Strategies
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 over 10 years ago,

User Stats

69
Posts
10
Votes
Pawan W.
  • Investor
  • Ellicott City, MD
10
Votes |
69
Posts

Going from 17% to 34% CoC ROI - Am I missing something?

Pawan W.
  • Investor
  • Ellicott City, MD
Posted

A rental property I bought last year and just getting refinanced. Here are the numbers for before and after. If I am to remove the vacacy and maintenance factor (considering the lease is for 2 years and I have a home warranty that the tenant pays deductible for - the ROI shoots up to 45%)

Initial Purchase Post Refinance
Purchase Price $ 105,000 Appraised For $ 144,000
Paid at Settlement $ 34,000 Cash Out $ 26,060
Updates $ 9,000
Total Cash Investment $ 43,000 Post Refi Cash Investment $ 16,940
Rent $ 1,450 Rent $ 1,450
PITI $ 600 PITI $ 741
HOA $ 35 HOA $ 35
Vacancy and Maintenance $ 145 Vacancy and Maintenance $ 145
Expenses $ 780 Expenses $ 921
Monthly Cash Flow $ 670 Monthly Cash Flow $ 529
Yearly CF $ 8,040 Yearly CF $ 6,350
Less Home Warranty $ 529 Less Home Warranty $ 529
NET Yearly Cash Flow $ 7,511 NET Yearly Cash Flow $ 5,821
CoC ROI 17% CoC ROI 34%
       

Am I missing something here? Would you say this is an exception or typically achievable? With these kind of returns who needs to invest in stock market! (I understand diversification)

Loading replies...