![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2812918/small_1694563923-avatar-chrisb1601.jpg?twic=v1/output=image&v=2)
8 October 2024 | 7 replies
Based on an estimated appraisal of $1.1 - $1.2 million, you could secure a loan of up to $900K (75% LTV).
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2805307/small_1727398748-avatar-joshuaj399.jpg?twic=v1/output=image&v=2)
1 October 2024 | 1 reply
My plan is to begin next spring.That said, I found a completely gutted home a few hours from me and gave my first attempt at analyzing the deal, estimating rehab costs, and projecting ARV.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/3041294/small_1725922060-avatar-landonl40.jpg?twic=v1/output=image&v=2)
5 October 2024 | 7 replies
For a $300,000 property, this could be $6,000 to $15,000.Mortgage on Rental Property:Loan Amount: $240,000 (assuming 80% financed at 4% interest over 30 years).Monthly Payment: Approximately $1,145.Other Expenses:Property Taxes: Estimated at 1.5% of property value annually ($4,500).Insurance: Estimated at $1,500 annually.Maintenance: Estimated at 1% of property value annually ($3,000).Property Management Fees: Assuming 10% of monthly rental income ($2,400 annually if rent is $2,000 per month).Vacancy and Turnover Costs: 5% of annual rental income ($1,200).Total Initial Investment and Annual Operating ExpensesInitial Investment:Total Borrowed from Equity: $150,000Down Payment for Rental Property: $60,000Closing Costs for Rental Property: $10,500 (average)Total Initial Cash Outlay: $70,500 (initial investment from equity) + $10,500 (closing costs)Annual Operating Expenses:Property Taxes: $4,500Insurance: $1,500Maintenance: $3,000Property Management Fees: $2,400Vacancy and Turnover Costs: $1,200Total Operating Expenses: $12,600 annuallyExpected ReturnRental Income:Assuming $2,000 per month, annual rental income = $24,000.Net Operating Income (NOI):Annual Rental Income: $24,000Minus Annual Operating Expenses: $12,600NOI: $11,400Debt Service:Mortgage Payment on Rental Property: $1,145 monthly, $13,740 annually.Total Debt Service: $13,740 (rental property) + $8,592 (equity loan) = $22,332 annually.Net Cash Flow:NOI: $11,400Minus Debt Service: $22,332Net Cash Flow: -$10,932 annually (negative cash flow initially due to high debt service).Cash-on-Cash ReturnInitial Cash Investment: $70,500Net Cash Flow (first year): -$10,932Cash-on-Cash Return: Not applicable initially due to negative cash flow.Long-Term Appreciation and AdjustmentsProperty Appreciation:Assuming a 3% annual appreciation, the property value could increase by $9,000 annually.Rent Increases:Assuming a 2% annual rent increase, rental income will rise, improving cash flow.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1641054/small_1724113947-avatar-mitchellh49.jpg?twic=v1/output=image&v=2)
10 October 2024 | 25 replies
And they estimate the life span of either system to be about 14 years.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1552601/small_1724976495-avatar-patrickk182.jpg?twic=v1/output=image&v=2)
6 October 2024 | 1 reply
It’s especially advantageous that your construction costs are lower due to being a builder, which really boosts the overall profitability of the project.The numbers look strong, especially with a refinance at 5.9% the $24k net after expenses and $12k yearly pay down show a solid return, even with conservative estimates.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1350215/small_1694835052-avatar-billiey.jpg?twic=v1/output=image&v=2)
9 October 2024 | 39 replies
My estimate of 15% always ended up being higher, but hey, what's it going to hurt to be more conservative.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/3119913/small_1726511914-avatar-danielb1420.jpg?twic=v1/output=image&v=2)
4 October 2024 | 2 replies
Where are you getting the mortgage estimate from?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2778435/small_1687797667-avatar-lexib9.jpg?twic=v1/output=image&v=2)
7 October 2024 | 22 replies
We're signing 3-5 year escalating commercial leases, which is awesome.Generally, what we've been estimating is that if this is a pretty nice residential assisted living home, that we will get $800-1100 PER resident.
4 October 2024 | 26 replies
So, if I budget 5% for vacancy, I can readily beat that budgeted estimate.4.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/456514/small_1621477479-avatar-huiping.jpg?twic=v1/output=image&v=2)
4 October 2024 | 8 replies
They should keep detailed records, including photos of damaged property, repair estimates, and receipts for items like cars and appliances.