Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 7 years ago on . Most recent reply
![Jason Woodson's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/788354/1621497424-avatar-jasonw234.jpg?twic=v1/output=image/cover=128x128&v=2)
Looking for feedback on next deal
Most Popular Reply
![Matt Lefebvre's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/175258/1640790495-avatar-theyoungagent.jpg?twic=v1/output=image/crop=4769x4769@0x0/cover=128x128&v=2)
Hi @Jason Woodson! Just some initial thoughts based on what you posted:
1) $15,000 rehab seems far too low for replacing a roof, a deck, some flooring, and dealing with a chimney (also noted that one side of the house is a "hot mess"... so don't know how much to budget in for that)
2) You listed all expenses as $1200/mo including mortgage, insurance, taxes, vacancy, and water/sewer. While those are some of the big expenses, you also need to be budgeting in a portion of your rents for R&M, a portion of your rents for upcoming capital expenditures, a portion of your rents for a management fee (because you're either paying someone else to manage your property, or you're paying yourself to manage your property), and whatever your vacancy factor is. This means you should be factoring in at least 18% of your gross rent as "budgeted expenses" (5% management, 8% R&M, 5% CapEx) and perhaps even more if you're not self-managing.
3) $165,000 is a pretty high ARV considering the current list price and the length of time its been on the market. Not knowing how you arrived at that number, I'd be cautious of assuming this is the actual ARV of the property. If it takes that long to sell, I'd be wary and assume there's some large issue that's going to cost a lot of money, or the value might not be exactly what you think. Based on a $165K ARV, that's assuming a $82.5K/unit price which seems pretty high for a market like Keene.
Not trying to dissuade you from purchasing... but I always prefer to take a property and look at why it won't work instead of trying to play with the numbers until they do work. Let me know if you find this helpful!