Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. 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 5 years ago,

User Stats

15
Posts
4
Votes
Brad Tabor
  • Rental Property Investor
  • Spring, TX
4
Votes |
15
Posts

Help me Analze My Deal

Brad Tabor
  • Rental Property Investor
  • Spring, TX
Posted
SFH outside of Houston, TX
Would you do this deal?
SqFt
1716

Rental
$ 110,000 PP Loan Amount $ $ 137,600
$ - Closing Costs 0% Annual Interest Rate 4.5%
$ 25,000 Rehab Life Loan (in years) 30
$ 135,000 Total Cost Number of Payments per Year 12
Hard Money Total Number of Payments 360
$ 95,400 Hard Money Payment per Period $697.20
$ 25,000 Escrow Taxes $3,181.00
$ 120,400 Total Loan 70% Cash Left In Home $ 10,478.30
Income
$ 14,600 Balance of Sale Rent $ 1,400
$ 2,950 Points 2.45% Costs
$ 5,087 APR (6 MTHS) 8.45% Taxes $ 265
$ 848 Interest Pmts HOA $ 18
$ 3,300 Closing Costs 3% Insurance $ 55
$ 20,850 Cash at close Vacancy $ 112 8.0%
$ 11,337 Cost of Loan CapEx $ 42 3.0%
$ 2,701 Holding Costs Repairs $ 42 3.0%
Refinance Management $ 28 2.0%
$ 172,000 ARV 100.2 Total $ 562
$ 137,600 LTV 80%
$ 4,128 Closing costs 3% Cash Flow $ 141 $ 253
$ (10,478) Cash left in deal 10% NOI $ 1,688.61 1.2%
50% Rule
Cash on Cash 16.12%
Estimate Repairs Details Equity 25.0%
Flooring 6200
Paint 3200
2 Bath 2000
Kitchen 3200
Foundation 8000
22600

Loading replies...