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 4 years ago, 03/26/2020

User Stats

10
Posts
0
Votes
Yishi Pan
0
Votes |
10
Posts

Rental Buy and Hold Analyze

Yishi Pan
Posted

Should I aim for more Cash on Cash ROI since it is my property or this would be a buy?

Will there be any other for see monthly expenses that I may not have taking into consideration?

Monthly Income: $2,200.00

Monthly Expenses: $1,815.61

Monthly Cash Flow: $384.39

NOI: $12,238.00

Total Cash Needed: $51,500.00

Cash on Cash ROI: 8.96%
 

Property Information

Purchase Price: $167,500.00

Purchase Closing Costs: $7,000.00

Estimated Repair Costs: $11,000.00

Total Cost of Project: $185,500.00

After Repair Value $200,000.00

Down Payment: $33,500.00

Loan Amount: $134,000.00

Loan Points: $0.00

Loan Fees:

Amortized Over: 25 years

Loan Interest Rate: 3.000%

Monthly P&I: $635.44

Vacancy $66.00 (3%) Repairs $110.00 (5%)
CapEx $176.00 (8%) Electricity $100.00 (5%)
Water & Sewer $100.00 (5%) Insurance $120.00 (5%)
Management $154.00 (7%) P&I $635.44 (29%)
Property Taxes $204.17 (9%) HWT Rental $25.00 (1%)
Heating $125.00 (6%)
Total $1,815.61 (83%)

Debt Coverage Ratio: 1.60

Appreciate your feed backs!

User Stats

40
Posts
15
Votes
Replied

Hi Yishi, 

This looks good, here are a few thoughts:

1. How confident are you on the rental income? 2.2k on a 200k ARV looks very good. Great if this is true, but always worth checking the rent comps more carefully. Is this a SFH?

2. 3% loan interest looks aggressive, I would budget 3.5%, have you been pre-approved to get a better estimate? 

3. Is this a SFH? Are the utilities metered? If metered, then tenants can be paying for electricity, heating and water and this shouldn't be your expense

Hope this helps

Cheers!

User Stats

2,285
Posts
1,994
Votes
Anthony Dooley
  • Investor
  • Columbus, GA
1,994
Votes |
2,285
Posts
Anthony Dooley
  • Investor
  • Columbus, GA
Replied

@Yishi Pan If you spend $11,000 on repairs, there should be nothing budgeted monthly for Cap Ex or Repairs for the first year or so. The tenant should be paying the utilities, so your monthly expenses are extremely high. BTW, CAP Ex is a commercial property budgeting technique and not an actual monthly expense.

BiggerPockets logo
Join Our Private Community for Passive Investors
|
BiggerPockets
Get first-hand insights and real sponsor reviews from other investors

User Stats

10
Posts
0
Votes
Yishi Pan
0
Votes |
10
Posts
Yishi Pan
Replied

@Fedor Volkov

Thanks for the feed backs! really appreciate you taking the time to answer me questions.

I think 2.2k is a pretty Conservative estimate but not sure if this Pandemic will play into effect. Yes it is a SFH.

Heat source is using electricity, I may consider adding a separate meter for that and let the tenant each pay their own.

User Stats

10
Posts
0
Votes
Yishi Pan
0
Votes |
10
Posts
Yishi Pan
Replied

@Anthony Dooley

Thanks for the feed back! really appreciate you taking the time to give me some pointers. 

I Agree, most of my big repairs are in pretty good shape, maybe I can lower the repair cost and capex. 

That being said my $11,000 reno budget is mainly for repairs that are cosmetic like flooring; paint; tile and baseboards etc.