All Forum Posts by: Zach Bagby
Zach Bagby has started 4 posts and replied 30 times.
Post: Duplex or 4-plex? An analysis from a noob.

- Littleton, CO
- Posts 30
- Votes 11
I currently pay 1350 in rent for a 1br 1ba in the South Denver area. I am looking for something to buy sometime next year, maybe sooner if the right opportunity came up. Mainly looking in the Littleton and Englewood areas of Denver Colorado but open to look a little further out if need be. This post is mainly for practice and feedback. My lease is up in April 2018. If you were me would you buy a Duplex or 4-plex? I want to house-hack. Let's make some assumptions before beginning: rents are at 1500 per unit, no immediate repairs are needed, and seller will pay closing costs. (This just makes things easier for a noob like me)
Let's start with a duplex:
(i'm using trulia calculator)
Cost $350,000
Downpayment = $17,500 (5% down)
Principal & interest=($1,549)
Property taxes=($158)
Home insurance=($75) Mortgage insurance=($211)Total PITI = $1,993
Vacancy = $200
Repairs = $150
Cap Ex = $ 150
Prop manage = 300
Total monthly expenses = $2,493 w/o PM and $2,793 w/ PM.
Total monthly Income = $3,000
Monthly cash flow = $507 w/o PM and 207 w/ PM
Cash on Cash = 507*12 / 17,500 = 34%
That seems too high like I'm doing something wrong any suggestions? I would most likely be paying more than just a down payment but this makes things easier.
Rough Avg principle paid per month = $500 which makes my ROI almost double 34% or 68%.
I would be living in one side which gives me -1500, but it reduces my monthly rent payments from 1350 to 1000 and I get to practice being a landlord.
Now a 4-plex:
Cost $750,000
Downpayment = $38,750 (5%)
Principal & interest=($3,396)
Property taxes=($423)
Home insurance=($75)
Mortgage insurance=($450) Total PITI = $4,344Vacancy = $400
Repairs = $300
Cap Ex = $ 300
Prop manage = $600
Total monthly expenses = $5,344 w/o PM and $5,944 w/ PM.
Total monthly Income = $6,000
Monthly cash flow = $656 w/o PM and $56 w/ PM
Cash on Cash = $656*12 / 38,750 = 20%
Rough Avg principle paid first year = $13,000
ROI = 53%
In this case when I -1500 for myself living in one of the units I'm only having to pay $844 a month which is even better.
Assuming I can actually find deals like this (or maybe better) and have the downpayment... What would you do? Duplex? Triplex? 4-plex? Live in flip? How do you analyze deals? Are my calculations Waaaay off? If these are bad deals, why? At what price do they become good deals? Are you seeing any deals like this now? Thanks in advance! =)
Post: Southern Denver Metro RE Investor/Entrepreneur Monthly Meetup

- Littleton, CO
- Posts 30
- Votes 11
@Bryan O. I will be there! Thanks for setting one up a little closer to home. @Billie Miller here's one closer.
Post: New Grads in Littleton Colorado.

- Littleton, CO
- Posts 30
- Votes 11
Great input! If I could find a completely separate living area in a basement for a good price I will definitely have lot's of questions regarding Airbnb. I wouldn't mind the extra work while I'm just dealing with one location starting out. The goal of this first purchase is to lower my monthly houses expenses by as much as possible to allow me to save more for the future, I like the idea of CFHA but I think my wife and I will be able to pull together enough to pull this off without the extra interest. With that being said If I could potentially live for free it may be worth it. I will definitely keep the basement apartments in mind while looking.
Post: New Grads in Littleton Colorado.

- Littleton, CO
- Posts 30
- Votes 11
Awesome! Thanks for the great information.
Post: New Grads in Littleton Colorado.

- Littleton, CO
- Posts 30
- Votes 11
Thanks for the suggestion! What is a typical or average % for closing costs for a buyer. An example is $100,000 purchase price would be $3,500 for a down-payment. What would be typical closing costs? Or is there a good rule of thumb I haven't heard of yet? Also how much would a typical inspection be? (trying to figure out how much I need to save by Early 2018)
Post: New Grads in Littleton Colorado.

- Littleton, CO
- Posts 30
- Votes 11
Thanks a ton! Excellent advice. That eGuide will provide a lot of value to a lot of people, myself included. I look forward to reading that.
Thank you. Is there a minimum amount of time I need to have worked for before asking for a loan? I've read different things like banks prefer 2 years of pay which isn't possible in my case since I was in College.
Post: New Grads in Littleton Colorado.

- Littleton, CO
- Posts 30
- Votes 11
@Chris Lopez Thanks for the input! Any tips on finding the right real estate agent?
Post: New Grads in Littleton Colorado.

- Littleton, CO
- Posts 30
- Votes 11
@Dan Mackin Great suggestions. I've never heard of HomeReady or HomePossible I'll look into those. I want to reduce my monthly costs by as much as possible and find a place where my wife approves. As long as we have our own living area separate from anyone else we will be fine. We both realize this isn't a forever home and don't need anything that nice. Thanks for your reply!
Post: New Grads in Littleton Colorado.

- Littleton, CO
- Posts 30
- Votes 11
Thank you so much @Steve K. and @Billie Miller! Feel free to message me anytime! I would love to hear your story and discuss how I can make this happen or if there is a better option. I'll look into the meetup more closely.
Post: New Grads in Littleton Colorado.

- Littleton, CO
- Posts 30
- Votes 11