Skip to content
×
PRO
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
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
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 6 years ago,

User Stats

26
Posts
4
Votes
James Wierzba
  • Rental Property Investor
  • Bellevue, WA
4
Votes |
26
Posts

Help analyzing my first MFH rental purchase

James Wierzba
  • Rental Property Investor
  • Bellevue, WA
Posted

Hi All,

Long time listener and lurker, finally about to pull the trigger and make an offer on my first property (a duplex in a semi-rural town in the pacific northwest).

Numbers:

  • Mortgage: $570 (with 20% down, $28,000)
  • Insurance: $75
  • Taxes: $110
  • Maintenance budget:  $200
  • Property management: $165
  • Utilities (owner is paying currently): $185 -- note: I plan to change this at lease renewal
  • Total expenses: $1,305
  • Rental income (minus 5% vacancy estimate): $1,560
  • Cash flow: $1,560 - $1,305 = $255

Info:

Duplex (2x 2bed+1bath)

It had quite a few renovations done. The seller is a wholesaler who bought it from someone who could not afford the repairs.  All new appliances. Roof is less than 5 years old. Both units are occupied, and are supposedly good tenants that pay rent on time. No pets or smoking.

Concerns:

  • Age of property: 1893 -- should I be worried about this? Why would the age be a concern if everything about the property is in order?
  • The rents are quite a bit higher than surround 2bed+1bath units, however the units are in better condition.

Loading replies...