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 over 11 years ago on . Most recent reply
![Mark Maire's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/108431/1621417397-avatar-mmaire.jpg?twic=v1/output=image/cover=128x128&v=2)
Possible first deal
Found a 4BR/2BA on MLS for $136,000.
Principal & Interest: $557
Taxes: $94
Homeowners Insurance: $55
MONTHLY HOA: 30
Only rents in the area are 3BR/2BA for 1350-1450
I will go with 1450 market rent.
Home needs carpet, paint, updated fixtures. Estimated $7500 in light rehab.
I am leaning towards putting in an offer at $115,000. Hopefully accepted but willing to meet in the middle.
Most Popular Reply
![David Beard's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/55583/1621412245-avatar-d1beard.jpg?twic=v1/output=image/cover=128x128&v=2)
First of all, discard the 2% rule when evaluating properties in this price and rent range. It's also very dependent on the local market, and for landlords that want to own properties where they live (generally a good idea), you have to work with what is available.
For this type of property, getting 1.25%/mth is probably acceptable (15% annual rent yield). At $1,450 rent, that means max purchase+rehab around $116k, so your thinking is sound. With a higher end property, with self management, you could probably net 65% of the gross rent to be applied toward P&I and your profit. So if you borrow 75% of that at 5%, and net 9.5% on the property, you will have an ROI of around 22%, including principal reduction. Plus tax benefits will give you some extra juice, up to the mid 20's on ROI. Nothing wrong with that, and you are in a nice neighborhood with better prospects for appreciation and better tenants to deal with.
Looks good to me.