Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
1031 Exchanges
presented by
Real Estate Classifieds
Reviews & Feedback
Updated over 4 years ago,
Newer duplex deal Analysis
Details: Duplex built in 2001. Each unit rents for $750. Tenants pay all utilities.
P&I, tax, insurance: $784
CapEx: $100
Repairs: $100
Vacancy: $75
_________________________________________
$1059/month cost
So, $1500 (monthly income) - $1059 = $441/month = 441*12 = $5,292
___________________________________________________________
Down payment: $36k (20%)
Closing costs: $5k
= $41k
___________________________________________________________
$5292/$41,000 = 12.9% CoC ROI.
Should I do it?