Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. 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 almost 8 years ago,

User Stats

23
Posts
4
Votes
Ryan Melander
  • Real Estate Investor – Part time, Oil and Gas – Full time
  • Minot, ND
4
Votes |
23
Posts

Duplex - low income rental property

Ryan Melander
  • Real Estate Investor – Part time, Oil and Gas – Full time
  • Minot, ND
Posted

BP community!

I would like to get your thoughts on a duplex in a low income area.

This is a property in Louisiana in an oil and gas town, so it has room to grow.  The property currently has a contract with the state housing authority which pays the rent.  From my understanding I will be able to renew and extend this contract up to 10 yrs.  The appreciation for this property would be very little in this area of town (would be my guess). Here are the numbers.

Sale price = $95k

Rent = $1740/month

Insurance = $4k/year

Closing ~ $2k

Utilities = Paid by tenant

Monthly Income:
$1,740.00
Monthly Expenses:
$881.53
Monthly Cashflow:
$858.47
Pro Forma Cap Rate:
10.84%
NOI:
$10,301.60
Total Cash Needed:
$97,000.00
Cash on Cash ROI:
10.62%
Purchase Cap Rate:
10.84%

Note: These units are low maintenance with fairly new ovens, microwaves, and fridge. Roof is 10 yrs old and the property was build in 2005. Also, this will be a cash purchase.

I've ran the numbers, it passes the 50% rule, and its ~1.7% or the 2% rule.  

Would you purchase this property as your own investment?

Loading replies...