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

1
Posts
0
Votes
Kashish Tandon
0
Votes |
1
Posts

First time buyer. Please help me analyze this deal

Kashish Tandon
Posted

This is a 2 bed/ 2 bath apartment (20  years old) located in NJ near just 8 mins from NJ transit station. Travel to NYC takes around 55 mins in train. The apartment in a community where mostly IT professionals live so rental income is expected to be stable over years.  The vacancy rate is also expected to be low - May be 2 months every 2 years. Owner is renovating the apartment and selling it.  Finding tenants is easy. One of my friend lives in that community from 8 years and he has given strong recommendation. Recently two apartments opened up and they were sold within few days. 
 
Property Value - $285k
Downpayment - $57k (20%)
Closing Costs - $7k

HOA - 150$ per month ($1800 per year)
Property Taxes - $5000 per year
Home owner insurance - $700  per year
Repairs/maintenance - $800 per year

Rent - $ 1850 to $1900 per month. 
No property manager. I'll be doing it myself. 

The property was constructed in 20 years back and it was purchased for $164k. Now it is being sold for $285k. So home appreciated at 2.89% per year in last 20 years but I don't think it will this rate will continue in future. 

Financing
Mortgage rate - 3% for 30 years (with 30 year downpayment)

According to my calculations I'd be making around $900 pre year pre tax money. I know the cash flow isn't great. Assuming a home appreciation of 1.5% per year. If let's say I buy and hold this apartment for next 10 to 15 years and sell, do you think it is a good investment (equity + cash flow) compared to investing in REITs or other stock market instruments?

Bigger Pockets calculator says my annualized Rate of return is 13% per year. 

Loading replies...