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 almost 7 years ago on . Most recent reply
![Zachary Critchett's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/519172/1621480901-avatar-zacharypaul.jpg?twic=v1/output=image/crop=1938x1938@0x199/cover=128x128&v=2)
First time posting one of these. Help me analyze this deal?
*This link comes directly from our calculators, based on information input by the member who posted.
Most Popular Reply
![Andrew Kerr's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/114179/1621417574-avatar-akerr2282.jpg?twic=v1/output=image/crop=2200x2200@206x598/cover=128x128&v=2)
Hi @Zachary Critchett - here are some thoughts, but keep in mind I don't have a lot of context.
If you just go by what you have, the numbers don't work on the 50% rule. If you go by the estimate CoC, you are getting 9%, and a total return over a 10 year period you are at 20%+, which for a lot of folks is pretty good.
Now, here are some thoughts on your numbers:
The amount down for the loan amount seems low, about 10%. If this is going to be a househack where you live in one side and rent the other, then you can probably get that for financing. If it is going to be a pure rental, you will probably need 20% down.
5% vacancy might be too low. It basically means you will only have one down month in a 24 month period. Generally, when a unit comes vacant, even if you hustle, it can take a week to do a turn around, then you need to find a tenant, and get them placed. And generally most tenants are not ready to move in that weekend. They tend to plan ahead and want a lease to start in a few weeks. Its easy to loose a month if not more when turning a unit. Since it is a duplex, and the area might have better vacancy than this, but for budgeting, I like to use 7-8% vacancy for underwriting.
5% Capex - it mentions "Newer", but I would really dig in and see what major systems will need to be replaced in the next 10 years, and back it out from there. You might realize you need to budget higher than 5%.
5% Repairs -same thing, even if it is newer, you are putting away 5% or $110 a month. Having to replace a frig, or a hot water heater can kill up to a year of this. Also think about turning a unit, doing repairs after someone moves out (think patching holes, touch up paint, basic landscaping) can easily run over $1,000. Think about going higher around 8%.
8% Management - while you can probably find a PM to manage the unit at 8%, keep in mind a lot of PM charge annual fees, lease up fees, lease renewal fees, etc. This can really eat into cash flow and make that 8% actually be 10% or more.
Those are my quick thoughts.