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 over 5 years ago on . Most recent reply
![Jairo Castaneda-Gomez's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1338244/1621511446-avatar-jairoc2.jpg?twic=v1/output=image/crop=519x519@17x0/cover=128x128&v=2)
Submitted my first offer!
Today I submitted my first offer!
The property is a Duplex posted on the MLS for $235k (I'm willing to pay full price although i did submit the offer for $220k to see if they'll bite).
Both units are 2bd 1bth and are occupied.
- Unit A $1100
- Unit B $1187
Total $2287/mo or $27,444/yr
Expenses listed are:
- Insurance $670
- Water sewer $1500
- New taxes 2820
Total $4990/yr
Estimated Mortgage
- $1500/mo
$27444 - $22990 = (cashflow) $4454/yr
So in other words...
WISH ME LUCK!
This would be a great 1st investment. As long as I’m not missing anything.
Most Popular Reply
![Jairo Castaneda-Gomez's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1338244/1621511446-avatar-jairoc2.jpg?twic=v1/output=image/crop=519x519@17x0/cover=128x128&v=2)
Oh yes! Actuals will be verified asap!
I did use the calculator to add utility estimates in addition to Vacancy, Maintenance/Repairs, CapEx, and Management. That totaled to another 19% being set aside and I should still cashflow $137/mo. The Cash on Cash ROI is 9.33%. Thats at full price.
If they accept my offer of $220k that shoots my cashflow up to $180/mo with a 12.62% ROI.
Thank you man! I'm very nervous/excited!