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

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...