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 almost 9 years ago on . Most recent reply
![Daniel Pena's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/194163/1621432342-avatar-coupe.jpg?twic=v1/output=image/cover=128x128&v=2)
Decent deal?
I am looking to pick up my third rental property but been having a hard time finding a deal to cash flow and give me good cash on cash returns. I just found a deal on MLS where the sellers are motivated due to having to relocate to another city. They have lived in the property for 20 years and looks like it's in decent shape. Anyway here are my numbers.
Purchase price $65,000
Down 25%
Loan 15 yrs @ 3.125 (also no closing costs)
Rent $900
Mortgage $340
Taxes $133 per month (taxes kill my numbers)
Insurance $50
Vacancy $90
Repair $90
Management $90
Cash flow per month $107
A couple things to note are that with some updates arv is about 115k. I am a buy and hold guy, I do not need the cash flow to supplement my income but I also don't want to lose money or have terrible returns. Last thing is I do my own management so it helps me cash flow more but I always count it in my calculations.
Most Popular Reply
![Andrew Syrios's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/185232/1621431735-avatar-rios9000.jpg?twic=v1/output=image/crop=960x960@0x0/cover=128x128&v=2)
Andrew Syrios
Pro Member
- Residential Real Estate Investor
- Kansas City, MO
- 4,908
- Votes |
- 10,148
- Posts
Cash flow looks pretty solid to me. Although a few questions; 1) What kind of updates are necessary to get it to an ARV of $115,000 and how much will they cost? And 2) That is a very attractive interest rate, are you sure you can get it?