Skip to content

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Followed Discussions Followed Categories Followed People Followed Locations
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

User Stats

163
Posts
99
Votes
Dan Shelhamer
  • Realtor
  • Mesa, AZ
99
Votes |
163
Posts

[Calc Review] Help me analyze this deal

Dan Shelhamer
  • Realtor
  • Mesa, AZ
Posted

View report

*This link comes directly from our calculators, based on information input by the member who posted.

I am looking for some insight on this deal.  A couple things that I have questions on:

  • I plugged in all of the individual expenses, but they don't add up to the Total annual Exp listed which is $11,447.  They add up to $9,295.  Are these 2 numbers supposed to match?
  • Do you see any places where expenses could be reduced?
  • I added in another 5% for repairs, even after adding in the $1,400 owner projected repair cost seems very low.   Would it be better to just project 10-15% for this and leave out the $1,400?

Thanks in advance!

Total Annual Exp: $11,447 - 2017 - Owner Projection
Expense Source: Owner Projection
Net Oper Income $: $11,156
Cap Rate:
Janitor Expense: $0 - Owner Projection
Fuel Expense: $0 - Owner Projection
Electricity Expense: $1,300 - Owner Projection
Water Expense: $1,995 - Owner Projection
Scavenger Expense: $1,100 - Owner Projection
Insurance Expense: $3,500 - Owner Projection
Repairs-Decor Expense: $1,400 - Owner Projection
Manager Expense:
Other Expenses: $0 - Owner Projection
  • Dan Shelhamer