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
![Mitchlyn D.'s profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/352247/1660652345-avatar-mitchlyn.jpg?twic=v1/output=image/crop=1170x1170@0x271/cover=128x128&v=2)
Would you do this Owner Financing Deal?
Details:
Property type: Two duplexes side by side
Owner Financing Purchase price: $220,000($110k each)
Downpayment: $15,000
Loan amount: $205,000
Interest: 6%
Loan Term: 15 year
Monthly Principal and Interest: $1,730
2019 proposed taxes: $2,369($197.42 monthly)
Current rents: $2,460($615 per unit)
----------------------------------------------------
So with principal, interest, taxes and insurance, the total expense comes out to: $2,127.42 monthly.
Current rents are $615 * 4 units = $2,460.
$2,460 - $2,127.42 leaves a monthly cash flow of $332.68 without setting aside monies for vacancy or repairs.
Owner mentioned a scheduled increase in all units Jan 2020 to $665 * 4 units = $2,660
$2,660 - $2,127.42 leaves a monthly cash flow of $532.58 without setting aside monies for vacancy or repairs.
Another caveat is, market rents are around $700-$800 for this area. So my question is, do you think this is a good deal or not? I sill would need to do an inspection but based on the numbers, does it make sense?
Most Popular Reply
![Mitchlyn D.'s profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/352247/1660652345-avatar-mitchlyn.jpg?twic=v1/output=image/crop=1170x1170@0x271/cover=128x128&v=2)