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 over 7 years ago,

User Stats

567
Posts
291
Votes
Oleg Shalumov
  • Rental Property Investor
  • Teaneck, NJ
291
Votes |
567
Posts

Analyses for my first Buy&Hold

Oleg Shalumov
  • Rental Property Investor
  • Teaneck, NJ
Posted

Hello BP members,

I found a following deal and wondering if it make sense to have it as my first Buy&Hold.

It is 2bds, 1bath apartment with the following numbers:

Price $180K

Mortgage after 20% down with 4.5%: $811 monthly 

HOA: $759 monthly

Current Rent: $1,725 monthly

Insurance: $250 yr (optional)

Vacancy: 1month in 2 years

Elect: paid by tenant

CapEx and all external charges covered by HOA fees.

So, Income ($1,725) - Expenses ($811+$759+$20=$1,590) = $135 monthly profit.

Loading replies...