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

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...