Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](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
![Ruchit Patel's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2303594/1687693331-avatar-ruchitp2.jpg?twic=v1/output=image/crop=998x998@90x377/cover=128x128&v=2)
Is this is a good deal
I stumble upon Sub-to deal in Alabama. Based on current terms do you guys think this will be good deal or need to negotiate to make it a deal for me.
3br/1ba
Buying46k
down 8000
3% interest
Assignment fee 6000
estimated monthly payment 502 for 7 years
Taxes 1000 yearly
Current Rent 750 but tenant will vacant the property in Sept
according to my criteria of
Assuming rent 750
Monthly | Annual | |
---|---|---|
Income: | $750.00 | $9,000.00 |
Mortgage Pay: | $486.25 | $5,834.99 |
Vacancy (5%): | $37.50 | $450.00 |
Management Fee (10%): | $71.25 | $855.00 |
Property Tax: | $90 | $1080 |
Total Insurance: | $100.00 | $1,200.00 |
Maintenance Cost: | $166.67 | $2,000.00 |
Other Cost: | ||
Cash Flow: | -$200 | -$2400 |
Net Operating Income (NOI): |
Cashflow is negative but is there anything I’m over estimating.
Most Popular Reply
![Greg Parker's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/824053/1621499099-avatar-gregp78.jpg?twic=v1/output=image/crop=932x932@155x0/cover=128x128&v=2)
Greg Parker
Property Manager
Agent
Pro Member
- Realtor, Contractor, Property Manager
- Montgomery AL and Dauphin Island, AL
- 514
- Votes |
- 609
- Posts
Maintenance costs may be a tad high, unless that includes saving for capex.
- Greg Parker
- [email protected]
![business profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/marketplace/business/profile_image/607/1711759700-company-avatar.jpg?twic=v1/output=image/contain=65x65)
MGM Property Pros LLC