Real Estate Deal Analysis & Advice
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

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

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.