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 over 8 years ago on . Most recent reply
![Avery Pemberton-Smith's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/630109/1621494193-avatar-averysmith.jpg?twic=v1/output=image/cover=128x128&v=2)
My first investment
I'm thinking of buying this place and updating the kitchens and appliances to increase the cash flow. It is a duplex with 5 bedrooms 2.5 baths on one side and 3 bedrooms 1.5 baths on the other with a 1 bedroom suite in the basement ( separate kitchens and laundry)
171-167 McIntyre
Asking 200000
Willing to sell for 196000
9800 down
5880 in cmhc fees
35000 in future updates (next year)
45000 invested
190080 loan @ 2.64% =
900 a month mortgage
300 city utilities
200 taxes
150 insurance
125 vacancy
275 capital expenditures
250 property management
250 utilities for 167
Total: 2450
Rent for 171: 1100 + utilities
Rent for 167: 1000 up and 300 for basement suite (her only subject is that her employee stays in the suite at 300 per month utilities included for 6 months) for 167 (before renovations)
Total: 2400-2450
-50 cash flow
200 cash flow with me doing property management for the first year
After Renovations
Income for 171: 1400 + utilities
Income for 167: 1150 up 650 down utilities included
Total: 3200-2450 = 750 cash flow
750x12= 9000 annually
9000/45000= 20% Return
This is my first step into the world of real estate. Let me know what you think.
Most Popular Reply
![Brent Coombs's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/270926/1694580895-avatar-brentc5.jpg?twic=v1/output=image/cover=128x128&v=2)
That exhausted me just reading it. Oh to be young again. I'll bow out now. Others may have comments about legalities and tax issues you might encounter along the way. Well done so far...