Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
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

Updated almost 13 years ago on . Most recent reply

User Stats

37
Posts
4
Votes
Nicholas Morris
  • Homeowner
  • Beaumont, CA
4
Votes |
37
Posts

Would like opinions on this property

Nicholas Morris
  • Homeowner
  • Beaumont, CA
Posted

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?

Loading replies...