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 about 6 years ago on . Most recent reply
![Shakeb Syed's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1193310/1621510071-avatar-shakeb.jpg?twic=v1/output=image/crop=178x178@0x0/cover=128x128&v=2)
Hold or sell a house in La Porte, TX?
Hi BP,
Real estate and BP newbie here. I have a house in La Porte, TX (inherited) that I am trying to figure out what to do. I ran the numbers using the BP buy and hold calculator and the numbers are not pretty (showing a negative cash on cash return), but there is a decent chunk of equity in the house. Here is some basic information:
-1600 sqft, 4 bed, 2 bath on 10K SF lot.
-House built in 1950, partially renovated in 2015.
-Needs a new roof, foundation work, and new windows.
Had a couple of area realtors come and give an appraisal of the house and they think it should list for $154,900. The remaining balance on the house note is around $117,000 @ 3.75% (30 year) with about 27 years remaining. For rental I have received a range of $1,450 - $1,600. Assuming $1,500 rental income per month below are my monthly expenses:
-Principal, Interest & PMI: $618.82
-Property Tax: $289.14
-Insurance: $208.33 (can probably be reduced by shopping around)
-Water / Sewer / Gas: $45
-Electricity: $40
-Lawn Care: $70 / month (summer); $35 / month (winter)
-Vacancy: 5% of $1,500= $75
-Repairs: 5% of $1,500 = $75
-CapEx: 7% of $1,500 = $105
TOTAL EXPENSES = $1,523.29.
As you can see the expenses are higher than the expected rental of $1,500. I can probably get the insurance lower by $50/month, but the property would barely cash flow. Should I sell and get the equity out and look elsewhere to invest? or should I try lowering expenses, spend on CapEX and see if I can get some positive cashflow?
Any suggestions or guidance would be greatly appreciated. If you need additional details please let me know.
Thanks in advance for your help!
Regards,
Shakeb
Most Popular Reply
![Dave Foster's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/173174/1621421508-avatar-davefoster1031.jpg?twic=v1/output=image/crop=1152x1152@324x0/cover=128x128&v=2)
- Qualified Intermediary for 1031 Exchanges
- St. Petersburg, FL
- 9,352
- Votes |
- 8,977
- Posts
@Shakeb Syed, @Steve Graves makes a good point about the possibility of a 1031 exchange. that capital expense of the roof is looming plus it looks like a very tough project to make profitable. But you may not have to do a 1031 depending on when you inherited it.
When you inherited the property you received a step up in basis. So you inherited it as if you paid market value for it. That means that you may not have any tax to pay. that would be the time to sell and free up that cash to go to a better investment without paying any tax.
- Dave Foster
![business profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/marketplace/business/profile_image/3418/1726865812-company-avatar.jpg?twic=v1/output=image/contain=65x65)