Real Estate Deal Analysis & Advice
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 1 year ago on . Most recent reply
![Adam Berlinberg's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2336612/1694647597-avatar-adamb732.jpg?twic=v1/output=image/cover=128x128&v=2)
Realtor seems wrong?
I am in the process of getting my first residential deal, and just making sure I’m not doing something wrong. I think my realtor is and just trying to sell as quickly as possible. Duplex in VHCOL city listed at $849,000. Just dropped $50k, which is the first red flag as things go quick. Current rent in one half is $2750, other side vacant. Market rent is around $3000 each side ($6k total). I am doing conventional 30 year with 20% down at 7% rate. No utilities. Taxes were $3550 last year, insurance about $200 a month. Property management around 9%. I’m getting that to be about a 5% cap and -1% cash on cash. He is somehow getting 10% cash on cash and says it’s a winner. He also says you can’t including reserves for vacancy or maintenance and that is old school, again just making sure I’m not missing something. I think this one is a hard pass, he thinks it’s gold, just looking for outside advice.