[Calc Review] Help me analyze this deal

[Nicholas Webb]

View report

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

[Jaysen Medhurst]

@Nicholas Webb, tweak your expenses a bit:

• Bump up repairs to 7%
• Water/sewer looks high. Have you confirmed with the city?
• You're forgetting insurance
• Is there a house electric meter?
• Taxes also look low. Confirm with the city

Are you planning to owner-occupy? 

• If not, you'll need 20-25% down and should expect an interest rate closer to 5%.
• If you are, the lender will require PMI with only 10% down.

What are market rents? Any way to bump up unit D to $685, like the others?

As is, I calculate your monthly cash flow at about $465. ROI of 12%, which isn't good enough for me (I'm assuming 20% down). If you can get this for $200k or less, you'd be hitting $600/month and an ROI of 18%. That's a winner.