Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. 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 almost 9 years ago on . Most recent reply

Account Closed
  • Investor
  • Commerce Township, MI
10
Votes |
98
Posts

Closed on 4th rental today

Account Closed
  • Investor
  • Commerce Township, MI
Posted

Today I closed on my 4th rental. This property is on the same street as another one I own. The property was listed for 34k and we ended up settling on 24k.

The property is approximately 800 sqft, 2 beds, 1 bath, hardwood floors, vinyl siding, newer windows, basement, no garage, and in a C+/B- neighborhood. The property needs paint throughout, some siding and gutter repair, insulation in attic, minor window trim repairs, flooring in one bedroom, yard clean up, basement clean up and painting.

Here are the breakdown on the numbers:

purchase price: 24k

closing costs: 1k

Repairs: 5k

Total Investment: 30k

Rent: $800/mo

Property Tax: $1,012

Insurance: $425

PM: $960 (10%)

Maint./Cap Ex: $960 (10%)

Vacancy: $768 (8%)

Total Expenses: $4,125

NOI: $5,475

COC Return: 18.25% or 16% coc return using 50% rule..

Its been rare to find properties this discounted around my area. The ARV on this house is probably around 50k. This property was owned by a landlord who was tired of renting it and was having a lot of issues with tenants. We plan to fix it up and turn it over to our property management company. Hoping we don't run into any surprises and the repairs stay at or below 5k.

Most Popular Reply

User Stats

21
Posts
10
Votes
Matt Long
  • Rental Property Investor
  • Northeast Missouri
10
Votes |
21
Posts
Matt Long
  • Rental Property Investor
  • Northeast Missouri
Replied

Nicely done Nick.  Don't find those types here in San Diego.

Loading replies...