Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
1031 Exchanges
presented by
![](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
![Scott W.'s profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/111404/1694564062-avatar-scottws.jpg?twic=v1/output=image/cover=128x128&v=2)
48 month deal analysis review - so you wanna buy a condo?
we owe $96k on it; worth about $60k now. it was bought in 2004 with no $ down by my wife for a primary residence.
average rent for 46 months: $940
PITA + HOA ($199) + $88 pmi = $941
Vacancy/repairs, etc -$126/month x 48 months = - (negative) $6048
i can count on 2 hands the amount of vacancy days over 4 years & i have only been stiffed for $200 rent. just goes to show you...townhomes suck!