Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies

Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal


Real Estate Classifieds
Reviews & Feedback
Updated about 10 years ago on . Most recent reply

- Investor
- Rochester, NY
- 663
- Votes |
- 1,387
- Posts
Early Bird get the MLS worm
Sometimes things work out when you're diligent and swift to act. I don't acquire a ton of properties probably averaging a few units per year. Here is the skinny on the one I just closed.
MLS listing 44,900, acquired at full price no contingency
assessed value 63,000
4 bed 1 bath built 1920
1286 Sq ft 4 bed 1 bath
Hardwood floors and oak moldings (unpainted throughout)
New vinyl windows 2nd Floor
New tear off roof 1 yr old.
New vinyl siding not very old.
Off street parking
Location is in the path of progress (less than 1 mile from Rochester's #1 employer)
Screening tenants at 1200 / month, with current applicants.
Pro forma:
gross rent yearly = 14,400
less 35% (10%PM, 10% Vacancy Reserve, 10% Capital Reserve, 5% Repair Reserve)
= $9360
minus operating costs (2246 taxes, 600 insurance) = 6514
cash on all cash return = 14.5%
- Mark Updegraff
- Podcast Guest on Show #112
Most Popular Reply

looks like a great deal. I am surprised the rents are that high in an area that houses can be bought at that price.