Analyzing a Deal: How do these numbers sound?

Analyzing a Deal: How do these numbers sound?

San Antonio, TX · Member since 2015 · 21 posts · 8 votes

Hey friends, I'm fairly new to real estate (still waiting to pull the trigger) and am trying to get the knack for quickly identifying if a property's numbers would make it a good investment. My thought was that this property could potentially be both a great investment or "house hacking" property. I'd appreciate any input or advice you can provide? How do these numbers sound? Anything I've missed/underestimated?

Units: 4-plex

Rent Est: $2700 ($675 x 4 units)

List Price: $165,000

20% Downpayment: $33,000

Mortgage Amount: $132,000 

Mortgage Payment: $670 (30 yr @ 4.5%) (P = $175, I = $495)

Taxes: $435

Utilities: $200 (water/pest/garbage)

Insurance: $150

Repairs: $135 (5%)

CapEx: $135 (5%)

Vacancy: $270 (10%)

Management: $270 (10% - if went that route)

_________________________________________

Projected Cashflow: $435

Thanks for commenting!

2Reply
15 views

12 Replies

Jump to latestLatest
  • Rental Property Investor · East Wenatchee, WA · Member since 2014 · 10k+ posts · 16k+ votes
    11y

    Hi @Kevin Castaneda.  First impression is a good property.  Therent

  • Rental Property Investor · East Wenatchee, WA · Member since 2014 · 10k+ posts · 16k+ votes
    11y

    Sorry- don't know what happened.  Trying to say the rent/price looks good (earning much better than 1% per month) and your expense numbers appear to be in the ballpark.  I'd pull the trigger all things being equal.  I like to shoot for about 92% of asking.  Don't suppose you know why they are selling?

  • Real Estate Agent · Milwaukee County, WI · Member since 2009 · 3k+ posts · 525 votes
    11y

    Monthly or yearly fees?

    Taxes: $435

    Utilities: $200 (water/pest/garbage)

    Insurance: $150 <-

  • Real Estate Agent · Milwaukee County, WI · Member since 2009 · 3k+ posts · 525 votes
    11y

    Repairs: $135 (5%)

    CapEx: $135 (5%)

    I would suggest changed to 7 % - 9%

  • Real Estate Agent · Milwaukee County, WI · Member since 2009 · 3k+ posts · 525 votes
    11y

    Anyway to have tenants pay towards utilities?

    Ownership is a private seller or REO for this property?

    Do you need to pay for any Texas pest control fees? ( termites )

  • Real Estate Agent · Milwaukee County, WI · Member since 2009 · 3k+ posts · 525 votes
    11y

    Immediate renovations ?

  • Real Estate Agent · Milwaukee County, WI · Member since 2009 · 3k+ posts · 525 votes
    11y

    Closing cost ?

    Appraisal cost?

    Inspection cost?

    Seller might be willing to carry 5 – 10 % note.

    example only : 7% seller 2nd with 4 year term at 6 percent

    First, I would suggest checking with your lender regarding potential Seller 2nd note.

    ( approval is need )

  • San Antonio, TX · Member since 2015 · 21 posts · 8 votes
    11y

    Thanks for the responses!

    @Steve Vaughan, I don't know yet why the owner is selling.

    @Ramon Jenkins, Thanks for the Repairs and CapEx sugggestions. Taxes, Utilities, and Insurance were all monthly values in my initial calculation. The property looks like it's being sold by a private seller. Immediate renovations is a great question - something I had in mind to ask as well. It could require them as there are very few pictures, but I'd need to view the property to determine that.

  • Real Estate Agent · Milwaukee County, WI · Member since 2009 · 3k+ posts · 525 votes
    11y

    Okay

    keep us posted

Join the conversationCreate a free account to reply, vote on answers and follow this thread.