Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
1031 Exchanges
presented by
Real Estate Classifieds
Reviews & Feedback
Updated over 7 years ago,
7 condo deal - 10.8% Cap - is this deal good enough??
7 Condo - (5 - two BD Unit and 2 - one BD Unit)
Purchase Price - $350k
Down- 30%
Loan- 245k
100% Occupied
Annual rent- $48,360
Expenses
| Property Taxes: | $248.00 | |
| Water: | $120.00 | |
| Garbage: | $100.00 | |
| Property Insurance: | $80.00 | |
| Maintenance: | $100.00 | |
| Total monthly Expense | $648.00 | |
| Expense yearly | $7,776.00 |
\Vacancy(5%) - $2418
Annual Mortgage Payment(12*1241) = $14892
Annual Property Management(6%) ~$ 2902
Total annual Expense($7776+2418+14892+2902) = $27,988
Annual Net cash flow = $48360 - $27,988 = $20,372
Return on Cash ~19%
Thanks
Garg