![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/155906/small_1621419956-avatar-rbarbosa91.jpg?twic=v1/output=image&v=2)
11 April 2016 | 5 replies
I haven't seen a 2% rule anywhere realistic and have been assuming that to be 1% ages now.Just for giggles, I analyzed thispropertyhttp://www.trulia.com/property/3229148553-1-Quimby...renthttps://www.rentometer.com/results/tt_kOY8yPiIAnalysis Acquisition Cost Breakdown Purchase Price $150,000 Downpayment $30,000 Finance Amount $120,000 Improvements $7,000 Closing Costs $4,500 Total Cost $161,500 Cash Outlay $41,500 Financing Details Downpayment 20.00% Interest Rate % (anual) 4.50% Closing cost % 3.00% Loan Period (years) 30 Monthly Mortage Payments $608 Monthly Annual Monthly Annual Revenues conservative optimistic Gross Scheduled Income 1,200 $14,400 $1,500 $18,000 Vacancy Rate (% Rent) 10.00% 120 $1,440 8.30% $125 $1,494 Net Scheduled Income 1,080 $12,960 $1,376 $16,506 Other Income 0 $0 $0 $0 Gross Operating Income 1,080 $12,960 $1,376 $16,506 Operating Expenses Propperty Taxes (annual) $148 $1,776 $148 $1,776 Insurance (annual) $37 $444 $37 $444 Property Mgmt (% Rent) 10.00% $120 $1,440 8.00% $120 $1,440 Repairs (annual) 10.00% $120 $1,440 5.00% $75 $900 CapEx (annual) 5.00% $60 $720 2.50% $38 $450 HOA (annual) $0 $0 $0 $0 Utilities (annual) $0 $0 $0 $0 Landscaping/snow (monthly) $0 $0 $0 $0 Other 1 (annual) $0 $0 $0 $0 Other 2 (monthly) $0 $0 $0 $0 Total Operating Expenses $485 $5,820 $418 $5,010 con opt 1% rule 0.80% 1.00% 50% rule 44.91% 30.35% NOI $7,140 $11,496 Cash Flow annual -$156 $4,200 Cash Flow monthly -$13 $350 Cap Rate 5% 8% CoC 0% 10% Not to say that I would touch this property as it doesn't cash flow with my conservative criteria, but both conservative and optimistic criteria are showing this falling within the 50% rule and under the optimistic scenario (which isn't complete fantasy) the place cash flows.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/316337/small_1621443723-avatar-integer.jpg?twic=v1/output=image&v=2)
27 August 2018 | 9 replies
But what to do in a market where you want to grow a portfolio, but rents in are only a fraction of what is needed to even cover the cost of a property, and cashflow is a distant fantasy?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/591428/small_1621493312-avatar-saraf8.jpg?twic=v1/output=image&v=2)
15 August 2016 | 2 replies
In my fantasy, we'd buy the bigger one first so we could do 3.5% down with an FHA.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/332292/small_1621444830-avatar-lesley9997.jpg?twic=v1/output=image&v=2)
13 June 2016 | 17 replies
There is no deal.The seller is living in fantasy land and is not yet desperate enough to accept an offer that would give you a good amount of profit.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/484116/small_1621478725-avatar-jeffi2.jpg?twic=v1/output=image&v=2)
17 February 2017 | 43 replies
We are seeing a lot more places on the market for values that suggest the seller or listing agent vacations on Fantasy Island.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/755514/small_1624231692-avatar-jairmiya.jpg?twic=v1/output=image&v=2)
26 February 2018 | 4 replies
For an inexperienced would be investor to believe he can do the same is fantasy.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/553972/small_1621492448-avatar-dustins20.jpg?twic=v1/output=image&v=2)
3 April 2017 | 6 replies
Obviously the deal looks far better at $530,471, but should I be using the NOI after prop mgmt fees are subtracted, or am I living in fantasy land?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/286842/small_1621441710-avatar-tyronmcdaniel.jpg?twic=v1/output=image&v=2)
21 March 2016 | 32 replies
The only sellers on loopnet are fantasy seekers that are listing stuff at their "I don't want to sell, but I would at THIS price" pricing.That's why the only stuff on there is LoopRot*(*tm for 'LoopRot' coming soon :)
8 September 2014 | 20 replies
Perhaps the way I phrased the "subject" of the post made it feel like one of those lotto fantasies I'm sure we all have from time to time haha.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/271559/small_1627956770-avatar-devanm.jpg?twic=v1/output=image&v=2)
3 July 2015 | 1 reply
I don't want to dash your hopes but buying a single note from an institutional investor lender is fantasy.