Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. 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 about 4 years ago on . Most recent reply

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...