Skip to content
×
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
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime.
Level up your investing with Pro
Explore exclusive tools and resources to start, grow, or optimize your portfolio.
10+ investment analysis calculators
$1,000+/yr savings on landlord software
Lawyer-reviewed lease forms (annual only)
Unlimited access to the Forums

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Followed Discussions Followed Categories Followed People Followed Locations
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 over 4 years ago on .

User Stats

23
Posts
20
Votes
Mark Edler
  • Accountant
  • Philadelphia, PA
20
Votes |
23
Posts

Rental #1 - A house hack

Mark Edler
  • Accountant
  • Philadelphia, PA
Posted

What's going on BP friends.

Bought this house back in 2019 but posting it here now as my first deal as I just recently converted it to a full time rental.

House hacked a single family home in Philly for $250K, went 3% down and had 2 tenants in there with me each paying 550 / month.

Starting figures:

Annual rents: $13,200

Annual operating expenses: $7,000

Annual interest + principal: $14,000

Aware that this was not going to cash flow til I moved out of it. I converted the basement to a room and moved out and have since refinanced to get 1.7% off my rate. Now:

Annual Rents: $20,400

Annual Operating Expenses: $7,000

Annual Interest + Principal: $11,952

Looking at a cap rate of 5.3% and cash on cash of about 7.3%. Not what I aspire to hit but looking forward to doing some deals where I can add value thru rehabs / raising rents!