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 over 12 years ago on . Most recent reply

User Stats

2,011
Posts
1,614
Votes
Richard C.
  • Bedford, NH
1,614
Votes |
2,011
Posts

Please evaluate this small SFR first deal

Richard C.
  • Bedford, NH
Posted

Hello Everyone,
I’m new here, my past real estate purchases and remodels have been for my primary residences. I wondered if anyone could take a quick look at this deal, and let me know what you think?

VA Vendee financing, 30yr, 4%.

Purchase Price 37,500
Down Payment 1,875
VA Origination Fee 2,500
Seller Paid Costs 1,125
Move-in condition.

(month/year)
Rent 850/10200
Vacancy @ 10% 85/1020
Est.Gross 765/9180

Taxes 100/1200
Ins 73/876
Maintenance 100/1200
Subtotal Exp 273/3276

NOI 492/5904
Debt Service 150/1800
Cash Flow 342/4104

What do you think? Is this worth getting into?
Thanks for your time and knowledge.
Rich

Loading replies...