Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 15 years ago on . Most recent reply

User Stats

93
Posts
8
Votes
Tony Thompson
  • Real Estate Investor
  • Kansas CIty, MO
8
Votes |
93
Posts

Analyze This

Tony Thompson
  • Real Estate Investor
  • Kansas CIty, MO
Posted

Duplex

Asking Price: $150,000

Gross Potential Rent: $1,900/month ($950/unit)

Taxes: $263/month

I have been pre approved for convential loan assuming 80% ltv @ 5.875% interest, 30 years.

Here's the catch: I only have $13,000 in cash. My parents have loaned me $18,000 for the down payment @ 5% interest for 10 years.

I have been stumped on calculating ROI for this property... I would have to somehow average out the two loans. Help.

Most Popular Reply

User Stats

22,059
Posts
14,127
Votes
Jon Holdman
  • Rental Property Investor
  • Mercer Island, WA
14,127
Votes |
22,059
Posts
Jon Holdman
  • Rental Property Investor
  • Mercer Island, WA
ModeratorReplied

Nothing complicated involved. The answer is 1.6% cash on cash return.

If you only have $13K and pay $150K and a 20% down payment, you need more like $21K from the parents. You'll have $3-4K in closing costs, loan origination fees and prepaid expenses (taxes, insurance), so you'll need about $33-34K

Rent: $1900
Expenses: $950 (50% rule)
NOI: $950
Payment 1: $710 ($120K, 5.875%, 30 years)
Payment 2: $223 ($21K, 5%, 10 years)
Cash flow: $17/month, $209/year
Cash on cash return: 1.6% ($209/ $13K)

You're paying too much. Using your pretty nice interest rate of 5.875%, the most you can afford to pay is about $126K

Payment: $745 ($126K, 5.875%, 30 years):
Cash flow: $205, $103/unit

With that price, you can get by with about $15K from the parents. Now it looks like:
Payment 1: $596
Payment 2: $159
Cash flow: $195/month, $2,336/year
Cash on cash return: 18%

Loading replies...