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 17 years ago on . Most recent reply
![Barry Craig's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/607/1621345505-avatar-cellcounter.jpg?twic=v1/output=image/cover=128x128&v=2)
Need your input on deal
House on market for 55,000
3bed/2bath
No real repairs, just cleaning/paint.
Good roof, updated wiring,plumbing,siding
Fenced 0.56 acre lot
Sold comps 50,000 to 68,000
I can get this property for 16,812. (Clear title, no liens) :D
Rents for area: 550-650
Financing in place with 10% dwn at 15yr/7.50 % = 141.00/month
The numbers:
Rent 550/month
Management - 55.00 (10%)
Maint. res. - 55.00 (10%)
Taxes - 54.00 (650.00/year)
Insurance - 42.00 (500/year)
Vacancy - 28.00 (5%)
Total expenses - 234.00/month
Mortgage 142.00/month
-------------------------------------
Total 550.00 - 375.00 = 175/month cash flow
Cash flow good enough?
Anything I'm leaving out?
I value your input and I love this board!