Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated almost 6 years ago on . Most recent reply
![Mark Andrade's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1178758/1621509917-avatar-marka318.jpg?twic=v1/output=image/crop=400x400@100x0/cover=128x128&v=2)
[Calc Review] Help me analyze this deal - Philadelphia Triplex
*This link comes directly from our calculators, based on information input by the member who posted.
Most Popular Reply
![Jason D.'s profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/786462/1621497382-avatar-jdiclemente.jpg?twic=v1/output=image/crop=576x576@0x149/cover=128x128&v=2)
@Mark Andrade a lot of red flags here...
1) you're paying $2k over the ARV, and then spending $50k more in closing and repairs? That seems off.
2) Are you living in the property? If not, your downpayment is way too low. Should be 20% minimum
3) capex is too low, should be $200-300/mo
4) Maintenance is too low. Should about match capex.
5) management is too low. Dont forget they'll likely charge a one month placement fee, so I would bump that by 50%
6) I would double check those taxes. $400/yr in philly? Seems very low.