Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 7 years ago on . Most recent reply
![Austin Works's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/324040/1621444311-avatar-austinworks93.jpg?twic=v1/output=image/crop=1000x1000@0x0/cover=128x128&v=2)
Is this a good deal?
I have come across the opportunity to buy a town house for $74,000, that recently appraised for $115,000 & rents for $900 monthly.The property is in great condition and needs no repairs at the moment. It has tenants already that have been renting for over a year. There are no HOA fees. Financials below - I'm just not sure how much I should realistically be aiming to make off of each pro
Mortgage | 465 | ||||||||
PMI | 0 | ||||||||
Insurance | 32 | ||||||||
Taxes | 64 | ||||||||
Vacancy | 45 | ||||||||
Cap Ex | 90 | ||||||||
Maintenance | 45 | ||||||||
Property Manager | 0 | ||||||||
Total Exp. | 741 | ||||||||
Income | |||||||||
Monthly Rent | $900 | ||||||||
Annual Rent | $10,800 | ||||||||
Cash Flow | |||||||||
Monthly Cash Flow | $159 | ||||||||
Annual Cash Flow | $1,908 |
perty. This property cash flows $160 monthly based on my projections.
Most Popular Reply
![Austin Works's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/324040/1621444311-avatar-austinworks93.jpg?twic=v1/output=image/crop=1000x1000@0x0/cover=128x128&v=2)
So $160 for a single rental is a decent cash flow? I'd have no money in this deal after the refi. Obviously, this will be my first rental.