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
Analysis Paralysis - Please Help
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

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!