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 almost 4 years ago,

User Stats

51
Posts
12
Votes
Parag D.
  • New to Real Estate
12
Votes |
51
Posts

For SFH deal analysis - which is important - Cash Flow or CapRate

Parag D.
  • New to Real Estate
Posted

I am trying to figure out what should drive my next real estate investment decision - do I give more importance to cash flow or Cap Rate? Below are the numbers of my first real estate investment. Looking back, should I have done this deal?

Bought brand new single family house in a new subdivision - 2400 sq ft, $350,000 price

Added a concrete pad/patio in backyard for $2500, radon gas mitigation system for $1500 - total improvements $4000

Rented out for two years, $2425 per month rent.

Operating expenses includes property tax, property insurance, HOA, 3% of rent as vacancy rate, 3% of rent as maintenance reserve, interest on mortgage.

monthly cashflow year 1: $2200

monthly cashflow year 2: $1700 (as property tax of $500 assessed after year 1)

Cash on Cash returns:

year 1: $21.29%

year 2: $13.15%

Cap Rate:

year 1: 7.55%

year 2: 5.7%

I read that average cap rate should be between 8% and 10% for a reasonably good deal. Looking back, would this have been a good deal?

Thanks

Parag

Loading replies...