Skip to content
×
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
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
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 almost 8 years ago on . Most recent reply

User Stats

8
Posts
0
Votes
Mike Hoffman
  • South Hackensack, NJ
0
Votes |
8
Posts

Looking for opinions - Would you consider this a good first deal?

Mike Hoffman
  • South Hackensack, NJ
Posted

Hello BP

I'm a newbie looking to do my first deal.  I have someone looking to sell me an off market property and they are willing to carry the note.  They are moving and already have a new home purchased out of state.

This is a 2 family home located in Linden NJ

Sellar wants $380,000 for the property and because they owe $0 they are willing to carry the entire note at 4% on a 30 year amortization with just $10,000 down payment so amount financed will be $370,000

The owner has just renovated both units so the property is turnkey.

The rents in the area are approximately $2,000 for each unit 

So here is the breakdown:

P&I - $1,766

Taxes - $896

Insurance - $150

Vacancy - 5% $200

CapEx - 5% $200

Repairs - 5% $200

Tenants pay all utilities

Property will be self managed

Total Expenses - $3,412

Total Income - $4,000

Monthly Cash Flow of $588

Because the upfront cash required is so low the BP calculator shows Cash on Cash ROI - 56% and continues to increase year by year.

This appears to be a no brainer but as a newbie I'm obviously doubting my analysis.  Your help and comments would be greatly appreciated.

Most Popular Reply

User Stats

3,177
Posts
1,999
Votes
Christopher Phillips
  • Real Estate Agent
  • Garden City, NY
1,999
Votes |
3,177
Posts
Christopher Phillips
  • Real Estate Agent
  • Garden City, NY
Replied

@Mike Hoffman

Who pays sewer and water? I assume the owner would.

CapEx should probably be around 10%. Repairs around 7%-8% since you don't know how the tenants will treat the place.

You should assume property mgmt 10% for the calculation As your portfolio/responsibility grows you'll need to make sure the rent covers the cost. Also, that covers you for paying agent fees to place new tenants.

Loading replies...