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.
Real Estate Deal Analysis & Advice
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 10 years ago,

User Stats

6
Posts
2
Votes
Sean Delaney
  • Cinnaminson, NEW JERSEY (NJ)
2
Votes |
6
Posts

Investment Duplex

Sean Delaney
  • Cinnaminson, NEW JERSEY (NJ)
Posted

Good morning BP nation! I'm looking at a duplex as a buy and hold property where I would not live in either units but would be the PM.

Purchase price $150,000

20% down 30 year mortgage

Initial cash invested $34,500 ( closing costs 3%)

1,500 SQF

Unit 1- 1 bed 1 bath rents currently for $775 but will be going up to $800

Unit 2- 3 bed 1 bath and will be renting for $1,000

Gross rent- $21,600

Operating income- $19,872

Operating expenses- $8,343

Taxes- $6,200

NOI- $11,529

Cash Flow- $4,654

Cash on Cash return- 13.5%

This would be my first duplex and looking for any insights on if this is a solid deal or what numbers I would need to make this work.

Thanks!

Sean

Loading replies...