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
![Ryan Sanders's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/529253/1636748257-avatar-rsanders1221.jpg?twic=v1/output=image/crop=3151x3151@0x110/cover=128x128&v=2)
I think I found a better deal this time, opinions?
Found a 4 plex in Pueblo, CO. Their asking price for the property is 169,900. Each unit is 1000 sq ft with 2br and 1 ba. Average rent on 2 bedrooms in this area is about 685 (sourced from rentometer, zillow, realtor, trulia, and apartments.com). All 2 br apts for rent right now are in the neighborhood of 800 sq ft so I think I could charge 700/month and be safe. Biggest downside to property is that it was built in 1923, but it looks decent from photos (haven't had a chance to check it out in person yet). I've got the following numbers as a rough estimate on income/expenses (these will be adjusted with more accurate numbers soon):
rental income: 2800
Vac rate: 10% (just a guess)
Taxes: 1150 (from assessor's page adjusted to purchase price)
Insurance: 1275 (adjusted based on my current home premium with new coverage limit)
prop mgmt: 10%
Maint/Repairs: 1200
CapEx: 366 (based on assumption everything in property is at half of its useful life)
My spreadsheet is telling me I have:
cash flow: 688/month
cap rate: 10.68%
CoC ROI: 83.45%
Total ROI: 163.27%
Does this seem like a decent rough estimate of what to expect with this property?
Thanks everyone for any/all input!
Most Popular Reply
![Sam Dangremond's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/99155/1621416988-avatar-sammyd1st.jpg?twic=v1/output=image/cover=128x128&v=2)
1118 E 6th St is in the bad part of town. The turnover costs may be much higher than normal, as could the ongoing repairs costs. Those rent estimates are high, IMO.
In that price range, looking at what else is on MLS right now... I'd personally much rather buy 1107 Agate Pl or 1419 E Evans.
That's just my take though.
Drop me a message if you'd like to chat about Pueblo more!