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 14 years ago on . Most recent reply
Deal analysis
Im looking at a couple deals around my area in Jefferson Park Chicago. I was wondering if you could check out this deal to see if this makes sense
3 unit house in Jefferson park
Purchase price: 185,000
25% down payment
Mortgage will be 800/month
Total month's rent will be conservatively estimated at 2300 (900 for two of the units and 500 for the basement)
50% rule
2300 Rent
1150 Expenses
1150 NOI
less 800 mortgage
350/month cash flow
so what do you think of this deal? I know I can find better, but I know this neighborhood very well since I grew up here.
Most Popular Reply
![David Beard's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/55583/1621412245-avatar-d1beard.jpg?twic=v1/output=image/cover=128x128&v=2)
As you're probably expecting to hear, it does sound too thin to burn $50k of your hard-earned cash on. The net yield (cap rate) is just 7%, and your cash ROI with the loan would be just 9%. And that's assuming that tenants pay their own gas/electric/heat, and that the landlord pays water/sewer/trash. If landlord pays heat, then the returns are even worse (assume 55% expenses at least in this scenario).
Honestly, you should be looking for minimum 10% net yield deals in this buyer's market, regardless of how nice the area is, and preferably 12%+.
For multis, you should pay no more than 50 times gross monthly rent (the "2% rule"), and preferably 40. I really don't know if that's realistic in your area. You may need to range farther afield.