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 almost 13 years ago on . Most recent reply
![Nicholas Morris's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/61039/1621413006-avatar-njaym.jpg?twic=v1/output=image/cover=128x128&v=2)
Would like opinions on this property
Property price 22k condo turn key or very minor repairs.
Analysis
Low side of rent 600/mo
P and I with 4400 down 95/mo
Property Management 60/mo
Vacancy 60/mo
Maintenance reserve 60/mo
Taxes 30/mo
Hoa 135/mo
(Hoa includes water, trash, sewer, insurance, exterior and roof maintenance.)
Gross income 600 - expenses (including p/i) 440 = 160 Cash flow
Annual cash flow 1920 / initial investment 4400 = 43.6 Cash on Cash return.
Some things I am concerned with is that the expense are above 50% of gross rents. 345/600. The thing is I wouldnt be worried about Roof or exterior maintenance so would my 10% maintenance reserve cover the maintenance costs? Anyone know if these hoa insurance policies are sufficient or do you have to supplement it?