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 7 years ago on . Most recent reply

User Stats

53
Posts
23
Votes
Andre P.
  • Madison, WI
23
Votes |
53
Posts

Officially a Real Estate Investor!

Andre P.
  • Madison, WI
Posted

A few years ago I decided I wanted to be a real estate investor and worked with my now wife to make that a reality. Our plan, which we've now executed, was to essentially save her entire salary and then use that to buy our home and turn my bachelor pad in to a rental property.

I was lucky enough to have bought my house at just about the bottom of the market and managed a refi last year with a crazy low interest rate.  Since I've lived at this house for a number of years here's how I decided to breakdown the numbers:

Purchase price: $141,000 (amount at refi)

Down payment: $10,000 (cost of upgrades & maint required prior to renting)

Here are my Rental Numbers:

Rent: $1500/mo

Mortgage: $620

Taxes: $275

Vacancy: $115

Repairs & CapEx: $225

Insurance: $90

Given those numbers I cash flow over $160/mo which gives me a Cap Rate of 6.7%, a Gross Rent of 1.06% and a CoC return of just under 20%

Perhaps not the best deal ever on the site but still not bad for turning my primary home in to a rental.

I signed a lease w/ tenants this past week, they move in July 1 and we move out to our house which is being built currently.

Looking forward to spring boarding off this "deal" to the next one!

Loading replies...