Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](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
![Jamaal Rogers's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/326704/1621444495-avatar-jamaalr.jpg?twic=v1/output=image/cover=128x128&v=2)
Would you close on this?
It's an owner finance deal, 22 minutes from my house in a decent area.
Sales Price 75,000.00
Down payment 10,000.00
30 Yr Fully Amortized at 7%
Mortgage- $432.00 P&I
Tax- $90.00
Insurance- $50.00
Total monthly payments- $572.00
Rent- 850.00
Cash Flow- $278 a month
Most Popular Reply
![JD Martin's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/350972/1621446005-avatar-jdm3.jpg?twic=v1/output=image/crop=940x940@0x30/cover=128x128&v=2)
- Rock Star Extraordinaire
- Northeast, TN
- 15,766
- Votes |
- 9,822
- Posts
You forgot maintenance, vacancy, capital expenditures in your pricing model. If you assume 8% (one month) annual vacancy and even something modest (10% total, low but hey) for maintenance & capital expenditures, you need to add another $1,666 to your annual bill, or $138 monthly. That leaves your cash flow at $140/month. Not great in my opinion but only you can really decide if that's acceptable for your market and returns desired.
- JD Martin
- Podcast Guest on Show #243
![business profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/marketplace/business/profile_image/3768/1730515887-company-avatar.jpg?twic=v1/output=image/contain=65x65)