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 almost 5 years ago on . Most recent reply
![Alejandro Arreola's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1505234/1621513007-avatar-alejandroa64.jpg?twic=v1/output=image/cover=128x128&v=2)
My second deal. Should I do it?
Hey bigger pockets family. I desperately need some advice. I’m currently working on my second deal. I’m looking to buy a package deal, which includes a single-family house mechanic shop and a duplex which are all vacant and need substantial repairs. The set price is 85,000 for the whole package deal. I’m also thinking of putting down 20%. With this deal, I want more then 15% cash on cash on my investment. I locked in a 3.5 interest rate for a 15-year mortgage. I was also thinking of trying my best to pay this off in 4 years. But here are the numbers.
Monthly mortgage payments: 1,624 that includes taxes and insurance.
Expenses per year
Utilities: $3,000
Taxes: $7,000
Estimate repairs for investment: $30,000
Estimate insurance: $7,000
Total expenses: $47,000
My rent rolls are based on market rents.
Single family house: $750
Duplex:
Unit one $750
Unit two $750
Mechanic shop rent: $1,000
Vacancy rates: 7%
Total a year: 36,270
Now my question is, is the seller asking for too much? Is this property going to cash on cash return me more than 15%? I'm entering my second deal, and I don't want to get burnt. And I also found another property similar; their asking price is 200,000. If I missed a number or if I sound like a rookie, please excuse me. Much appreciation for your advice.
Most Popular Reply
![Guifre Mora's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1457610/1621512489-avatar-guifrem.jpg?twic=v1/output=image/cover=128x128&v=2)
Originally posted by @Alejandro Arreola:
@Guifre Mora wow 3.72 cash very low. But yes roughly 3k for closing cost. Thank you so much.
But actual cash flow is not measured in a percent. Would 100,000 a month be worth the investment meant if its 1.72% of the cash invested? Your COCROI is 26% with the rehab included.