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 8 years ago on . Most recent reply
![Caleb Krites's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/589604/1621493271-avatar-calebk4.jpg?twic=v1/output=image/cover=128x128&v=2)
Newbie thinking about buying first buy and hold
Hi everyone. I've been looking at properties and doing research for the past 6 months and I finally feel like I'm ready to pull the trigger. I'm in the Columbus, OH market and found a property that seems like a good opportunity, but would like to get some feedback from experienced investors to make sure I am looking at this properly and not missing anything.
The house is in what I would consider a C/C- neighborhood in the downtown Columbus area, but it butts up to an up-and-coming area. It is currently rented and section 8 approved. It's a 4 bed, 1.5 bath, 1,900 sq ft single family home. I plugged all of the numbers into the rental calculator and this is what I came up with:
Loan: purchase price of $49k, 25% down on 15yr mortgage at 3.31%
Est. repairs: $10k (not sure how to estimate without doing a walk through, but it is currently rented so I didn't think it could be too bad)
Total cash needed: $22,750
ARV: $105K (used Zillow, estimate was $117k and all homes in neighborhood were estimated at $100+)
Monthly rent: $900 (used rentometer and looked on Craigslist to see what was currently available)
Total monthly expenses: $657.80 (P&I $259.30, Cap Ex $90 (10%), repairs $90 (10%), management $90 (10%), vacancy $72 (8%) and property taxes $56.50 (6%)
Cash flow: $242.20
Cash on cash ROI: 12.78%
Would love to hear some feedback on if you think this would be a good deal and if I'm looking at this properly or missing anything.
Thanks!
Most Popular Reply
![Andrew Johnson's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/679487/1621495315-avatar-andrewkjohnson.jpg?twic=v1/output=image/cover=128x128&v=2)
Caleb Krites Combining newbie + C- area + "not sure how to estimate repairs" is a bad formula for success. You can rent out a property with a roof that's about to fail. You can rent a property with galvanized plumbing. You can rent a property (in the spring) with a barely serviceable HVAC unit. In short, you could have repairs of $50K as easily as $10K. Maybe that's being over dramatic but you get the point. Bump your "total cash needed" by $10K, $20K, etc. to stress-test what happens if you go over your estimate. Then beg (or pay) a contractor to walk the property with you.
The pesky emotion of "wanting" to do a deal can make you see a D neighborhood as a C-. It can make you think that the roof is okay. It doesn't take too many small, small, small errors in optimism to crush a deal in the real world.