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

144
Posts
24
Votes
Kyle M.
  • Wayne, PA
24
Votes |
144
Posts

Help Me Understand, Loan = Quicker Growth?

Kyle M.
  • Wayne, PA
Posted

So I just purchased my first property and want to brush up on a concept.  Basically I rather grow quicker than slower and want to find out if taking this "loan" will be conducive to that goal.  Im sure that it will, but how much so?  I'm new and am having trouble quantifying it.

So for sake of understanding the theory I'll keep it as simple as I can.

I just bought a house for $115,000 to use as a rental.  I am putting 20% down on the property which is $23,000. The cash flow on this property is $280 per month.

I am happy with the return but not thrilled with the amount of money that I am sinking into the property.  After closing costs and repairs it will be around $30k total.  I can pay this amount no problem even though it is more than I would like to put into a property.

So I have a family member that is willing to loan me $20,000 with no interest over a ten year period.  This comes to $167 a month.

So if I am looking at this correctly my cash flow should drop to +113 per month for the first ten years but I have the luxury of having the 20k to either invest or put into other investments.

Measuring my cash on cash return on the two.

Without loan: 280x12 = 3,360/30,000 = 11.2%

With loan (first 10 years): 113x12 = 1356/10,000 = 13.6%

With loan (after 10 years) 280x12 = 3,360/10,000 = 33.6%

However, lets say I get $50 dollars less a month for rent:

Without loan: 230x12 = 2,760/30,000 = 9.2%

With loan (first 10 years): 63x12 = 756/10,000 = 7.6%

With loan (after 10 years) 230x12 = 2,760/10,000 = 27.6%

Looks like getting the loan is the clear cut winner.  How does this correlate to the quickness that I can buy my second rental?

Loading replies...