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 about 10 years ago,
![Douglass Belt's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/167345/1621420848-avatar-atlas016.jpg?twic=v1/output=image/cover=128x128&v=2)
Duplex-Madison...am I on the right track?
Duplex for sale $220K, each unit is 2Br, 1 bath. $1100/month per unit. Taxes $5600/year. As I understand it, this would fit the 1% rule, however, not sure if the numbers work.
- assuming 30 year mortgage @ 4% PITI =$1589/month. Tenant to pay utilities, trash, lawn/snow removal.
- Principle= $302/month
- Interest =$696/month
- Taxes & Insurance =$592/month
looks like $2,200-$1,589= $600/month in cash flow.
Yearly capex needed $2,000 according to owner. All mechanicals, roof, etc are less than 5 years old. 2 gas ranges and washer/dryer may need to be replaced in next 5 years.
Easy to rent as close to capital, university, etc.
What do you think? Also, I am sure I may be missing some information, so please let me know. This is the first analysis I have posted. THanks!