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 over 8 years ago on . Most recent reply
![Ryan Smith's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/369662/1621447158-avatar-ry26smith.jpg?twic=v1/output=image/cover=128x128&v=2)
Thoughts on a 4 bedroom in Tempe
I have this property under contract, thoughts on the deal would be appreciated. I have attached my numbers on cash flow below. There is a 5th bedroom but I would be staying in this room. There is also a pool, I didn't account for this in the expenses, I'm assuming it is around $50/month. Should I go through with this deal? It is in a college town and I the rents in the area range from 1600-2500 for similar houses. Some with pools some without. I will also be spending 10k on rehab up front so initially I will be putting down about 33k.
It won't let me post my link so the deal facts are,
2200/ month in rental income
$2,090 after 5% vacancy
Monthly expenses(PM,Rep. maint, replcmnts, reserves) $260
Purchase price $220k
Loan amount for 203K
Acuisition costs fees $1,349-2000
30 year mortgage FHA financing with 10% down. total monthly payments of $1,249 and then going to refinance in a year.
Total Cash flow before taxes monthly: $580
Most Popular Reply
I'm a landlord in Tempe and Scottsdale, so I'll give you some honest feedback.
- What are the rough cross streets in Tempe? Rent seems a big high unless it's quite close to campus.
- Definitely get a pool care company (unless you will be doing it all yourself living on site). Plan for +$100/month for a good service.
- Who is paying for all utilities? Landscaping?
- Vacancy % might be a bit low unless the property is super close to campus and highly desirable.
- Set aside at least 6 months total expenses before buying (PITI, pool, landscaping, utilities, upkeep, etc).
- Technically you are not allowed to rent to more than 3 unrelated people in Tempe. I'm not sure how/when it's enforced, but I tend to avoid it when possible. I know some landlords will rent to 4+ people, but only put 3 of them on the lease...sounds like a headache waiting to happen if you have to evict.