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 over 9 years ago,
Help looking at my first deal
Im looking at a townhouse investment. This is my first potential deal. I like it for several reasons. For one, it appears to be virtually turnkey. This is a new townhouse development that is not yet complete in construction. They've already sold 30% of their inventory, and leased every unit except for one so far, and they have gotten their $2,400 rent price on all units. The seller/developer has his own property management company that will handle this property, and currently handles other properties in the surrounding area. Below is an overview of the numbers.
- 4bed/4.5bath
- 1,760sq ft
- Attached 1st level garage
- Private fenced and grass backyard for each unit
- Modern appliances and design
- Community amenities such as pool and bbq areas
Initial Investment:
- Asking price: $239,900
- Initial Investment: $48,000 (20% down) + $8,000 (closing cost est)
- $56,000 total
Monthly Income:
- Rental rate: $2,400
Monthly Expenses:
- HOA Monthly fee: $125
- Covers everything exterior... painting, fencing, mowing, etc
- Projected taxes: $450/month
- Hazard Insurance: $55/month
- Management company: $168 (7%)
- Projected Mortgage Note: 30yr note assuming fixed 4.5% interest rate
- $970
- TOTAL: $1,768/month
Net Cash Flow: $632/month
Does anyone have any initial thoughts or things I may be overlooking? I would likely be looking to hold this for 5 years and then evaluate the market. Obviously, I would be willing to adjust my exit strategy dependent on the market.