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 over 7 years ago on . Most recent reply

User Stats

42
Posts
25
Votes
Jerry Thompson
  • Dallas, TX
25
Votes |
42
Posts

Dallas SFR House Hack Analysis

Jerry Thompson
  • Dallas, TX
Posted

Hey Everyone! I'm running the numbers on my first property in the Dallas area and figured I'd try and get some feedback on my approach and numbers. This will be a house hack, with 10% down and I'll rent a room in the house to offset some of the debt service. I'm running my numbers on renting out the full home when I leave (in about a year) so until then, I'll be building equity and making small improvements to the home. I don't have any budget for rehab at the moment so these homes are in livable shape now. Goal is to cashflow at least $100 on this first property after move out. I've been determining my offer price by looking at rental comps in the area and dividing that number by 0.015. Essentially I'm trying to make each offer a 1.5% deal for me- would definitely like some advice to see if that is a good way to approach it. I'm not counting on appreciation at all even though the areas I'm looking in are growing. The locations I've chosen are ideal for getting to work in under a half hour with traffic so I'm not planning on moving to the sticks where good deals may be easier to find :)

I've been using the BP rental calculator to help so here it goes:

Purchase Price: $80k

Rental Income: $1,200

Rehab: $0

Taxes: $1k

DownPayment: $8k

Loan Amount: $72k

Rate: 4%

Term: 30 yr, fixed

Utilities: $0 (renter will pay)

Insurance: $125

Vacancy: 7%

Repairs: 10%

CapEx: 10%

Property Management: 10% (will manage myself but that could change one day)

**Monthly Expense: ˜$1000

**Monthly Cashflow: ˜$200

COCROI: 18% (would have to be recalculated for any improvements I make to the home)

Would love to hear if there are any numbers/details I'm not including!

Hope I'm doing this right. As I keep doing analysis I'll see if it makes sense to change that 1.5% expectation if my other expense assumptions seem solid. Rents are also an estimate so I'm being cautious. My focus is to definitely cashflow after I move out. 

side note: a small multi family would be ideal but they market here is hot and I have no rehab budget.

Cheers and thanks!

Most Popular Reply

User Stats

502
Posts
263
Votes
Andrew Herrig
  • Rental Property Investor
  • Dallas, TX
263
Votes |
502
Posts
Andrew Herrig
  • Rental Property Investor
  • Dallas, TX
Replied

@Jerry Thompson Your analysis looks pretty good. Taxes seem a little low. If you have a homestead exemption, I usually assume 2.1%. Once it's a rental, more like 2.7%. 

Make sure you research the neighborhood and are comfortable with it. A house under $100k and at a 1.5% rent/price is a red flag for a potential war zone. 

Loading replies...