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 12 years ago on . Most recent reply
![Richard C.'s profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/110903/1694556212-avatar-randsc.jpg?twic=v1/output=image/cover=128x128&v=2)
Please evaluate this small SFR first deal
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