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.
Austin 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 2 years ago, 07/22/2022

User Stats

1,263
Posts
934
Votes
Conner Olsen
Pro Member
  • Real Estate Agent
  • Austin, TX
934
Votes |
1,263
Posts

North Austin Duplex MTR Deal Analysis

Conner Olsen
Pro Member
  • Real Estate Agent
  • Austin, TX
Posted

I am house hacking a duplex MTR in North Austin, this is the numbers for my deal.

Purchase Price: 435k in November 2020
Down Payment: 15%
Rehab: ~$60k
PITI: $2,250
Current rent for the other unit: $2,650
Future rent for my unit: $3,000
Utilities: ~$350/month
Vacancy: 5%
Capex and Maintenance: ~$350

Cash flow when I move out: $2,417.50
Cash on Cash: 23%
Current value: ~575k-600k

I obviously lucked out with 2021 appreciation, but almost all duplexes on the market now will cash flow ~$700-$1,000/month using this strategy!

  • Conner Olsen
  • [email protected]
  • 702-521-0034
  • Loading replies...