Skip to content
×
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
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Los Angeles County Real Estate Forum
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 7 years ago on . Most recent reply

User Stats

35
Posts
7
Votes
Wesley Kuo
  • Sales Associate
  • Hacienda Heights, CA
7
Votes |
35
Posts

Property Math - Pico Rivera 06/10/2017

Wesley Kuo
  • Sales Associate
  • Hacienda Heights, CA
Posted

Hi,

This is my very first attempt to share my property analysis on the forum, and I hope to contribute, if any, to this category of discussion.

I have a rental duplex in Whittier, California. I've been running math on properties that I can find on public listing such as Redfin and Zillow.

Anyway, without further do, here is the detail:

Property: 9504 Maxine St. Pico Rivera, CA 90660 (Redfin link: https://www.redfin.com/CA/Pico-Rivera/9504-Maxine-...)

Asking: $400k

Sq-ft: 1,419

$/sq-ft: $281.89

Cost Assumptions

Purchase Price: $400k

Down pmt: $100,000 (25% as required for investment property)

Improvement: $15,000 (TLC needed per property description)

Closing Cost: $6,000 (assuming 2% of financed amount)

Total Cost: $421,000

Initial Cash Outlays: $121,000

Financing Assumptions

Finance amt: $300,000

Int rate: 4.750% (estimated only)

Mortgage years: 30

Mortgage monthly pmt: $1,565

Expenses (annual)

Property Tax: $5,200 (assuming 1.30% if the purchased price)

Insurance: $876 (based on Redfin estimate)

Maintenance & repairs: $5,000

Utilities: $0 (Tenant pays utilities)

Total Expenses: $11,076

Revenues

Est. Monthly Rent: $2,500

Annual Rental Income: $30,000

Ratios

Cap rate: 4.73%

Cash on cash return: 0.12%

Monthly cash flow: $12

Not sure if it is a good property to buy. All opinions are welcome. Thank you!

Most Popular Reply

User Stats

75
Posts
24
Votes
Eugene Rogachevsky
  • Investor
  • Long Beach, CA
24
Votes |
75
Posts
Eugene Rogachevsky
  • Investor
  • Long Beach, CA
Replied

@Wesley Kuo next time do a quick and dirty calculation to see if it's at least a decent deal before going through the process of finding all expense data.. Gross monthly rent divided by purchase price. 2500/400000=.00625. Taking into consideration all pertinent costs, that's typically a 0 cash flow number in CA these days. Yes,some expense numbers might be higher or lower but essentially you'll get to around a 0 cash flow. And that's why you're at $12 per month. What if you underestimated the interest rate? What about underestimating insurance (non-owner occupied multi-unit)? All of a sudden you're negative cash flow. Negative cash flow = massive trouble. In CA these days it's par for the course to be around .00625. I've been tracking for the past 18 months. That's why I pulled the trigger on my first out of state properties last month. One is a SFR (24% cash on cash) and one is a triplex (29% cas in cash) Both slated to close next week. Like @Josh Gorokhovsky said, what is the best use of your money? If you truly have 100k saved up, that can go a long way to buy you 3-4 100k class B properties in KC, Indy, Memphis, etc and bring in a 9-11% cap. Your money is working smarter, not harder. You can cashflow $1000/mo instead of $12 per month. Hope this helps. Good luck! 

Loading replies...