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
![Axel Norvell's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1448735/1621512405-avatar-axeln3.jpg?twic=v1/output=image/cover=128x128&v=2)
[Calc Review] Is deal too good to be true?
*This link comes directly from our calculators, based on information input by the member who posted.
I'm looking at a duplex that is currently tenant occupied at 950 / month. The other unit is the same size (3 bed, 2 bath) and can rent for the same for a total of 1900 / mo in rent. That's assuming I don't increase rent to match the rental comps in the area which are an average of $1,366 for a 3 bed 2 bath.
I put in high vacancy as tenants in the area tend to rent month to month, along with 10% for maintenance, capex and management.
The property is in good condition needing minor cosmetic things to be rent ready and appears to cashflow at $552.08 with a 20% ROI.
Is there something I'm missing?
Most Popular Reply
![Frank Geiger's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1030839/1621507804-avatar-frankg107.jpg?twic=v1/output=image/crop=3710x3710@0x707/cover=128x128&v=2)
Ya insurance otherwise you have a 2% rule property. If it's a rough area, I may look into budgeting for evictions and extras like that too