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

25
Posts
5
Votes
Sean Pour
  • Orange, CA
5
Votes |
25
Posts

Analysis Paralysis - Please Help

Sean Pour
  • Orange, CA
Posted

Hi BP Community:

I am about to finally purchase my first SF rental property. The investment doesn't pass the 2% or even the 1% rule (hard to find these days) but the overall performance looks better than what I have found and analyzed so far. The property is in a college town in mid-west  (very low vacancy rate, very high rental demand), tenanted, 4 master bedrooms, each room is rented at $500 a month (a total of $2,000 monthly income). This is a relatively new construction (2016) and the seller just accepted the offer for $210K. Utilities are paid by the tenants.  I am planning to take a loan with 25% down payment. Here is a summary of my analysis. I appreciate any insights or comments. Please let me know if I am missing anything and how you rate this investment. Thanks!

Performance
Total Cash Needed $56,500
Monthly Income $2,000
Monthly Expenses $1,560
Monthly Cashflow $440
Pro Forma Cap Rate 6.9%
NOI $14,580
Cash on Cash ROI 9%
Purchase Cap Rate 6.9%
Yield 14.0%
Debt Service Coverage Ratio 1.57
Purchase Estimates Amount
Purchase Price $210,000
Purchase Closing Cost $4,000
After Repair Value $210,000
Estimated Repair Cost $0

Loan Details Amount
Down payment of purchase price 25%
Loan Interest Rate (%) 4.250%
Loan Amount $157,500
Amortized Over How Many Years? 30
Income Amount
Total Gross Monthly Rent $2,000
Fixed Landlord-Paid Expenses Amount
Electricity $0
PMI $0
HOAs $0
Property Taxes $215
Water & Sewer $0
Garbage $0
Monthly Insurance $90
Other Monthly Expenses $0
Variable Landlord-Paid Expenses Amount
Vacancy (%) 5%
Capital Expenditures (%) 5%
Repairs and Maintenance (%) 5%
Property Management Fees (%) 9%

Most Popular Reply

User Stats

83
Posts
39
Votes
Derek Kirkwood
  • Palmdale, CA
39
Votes |
83
Posts
Derek Kirkwood
  • Palmdale, CA
Replied

I don't see anything missing, and I agree with the math.  Overall I like it.  If 9% and $440 is good enough for the $56k that will be tied up then do it.

The only two risky things I see is 5% vacancy realistic with college students?  What about during the summer?  The other one is expenses are at 40%, which seems justifiable with new construction, but maybe run your numbers with 50% expenses and higher vacancy to see if you could weather that storm.  

Good luck!

Loading replies...