![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/282733/small_1621441414-avatar-fayc.jpg?twic=v1/output=image&v=2)
24 May 2015 | 17 replies
Personally, I've chosen to go with a good insurance policy AND an umbrella policy that can cover not only your rental but all of your other assets as well.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/51352/small_1621411490-avatar-knowledgeseed.jpg?twic=v1/output=image&v=2)
4 June 2010 | 3 replies
I thought they were a high initiation fee scammer outfit.My best sources have been the ReHab stores of Habitat For Humanity, yard sales (particularly higher end subdivisions) and close out sales.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1298941/small_1695455740-avatar-johnr654.jpg?twic=v1/output=image&v=2)
1 September 2021 | 20 replies
We have chosen vacations in the Smokies and Florida, due to a relatively safe bet those areas will be open.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/2191676/small_1717987185-avatar-mikes1113.jpg?twic=v1/output=image&v=2)
7 September 2022 | 75 replies
I think it's just a very smart marketing strategy, humans will do a lot more to avoid pain than to gain pleasure.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/382829/small_1621448054-avatar-mattpinkston.jpg?twic=v1/output=image&v=2)
19 September 2017 | 15 replies
And you have chosen a software program that is popular with CPA's.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/267271/small_1621437649-avatar-stever4.jpg?twic=v1/output=image&v=2)
12 July 2016 | 2 replies
Some times it can be very hard to adhere to the rules-the contract, (because we are human, we do have a heart) but you must adhere to the Lease Agreement no matter what.!
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/685230/small_1621495429-avatar-maggiegan.jpg?twic=v1/output=image&v=2)
2 March 2017 | 7 replies
Furthermore,BiggerPockets is not responsible for any human or mechanical errors or omissions.Financial ProjectionsTotal Initial Equity:$116,000.00Gross Rent Multiplier:9.30Income-Expense Ratio (2% Rule):0.86%ARV based on Cap Rate:-50% Rule Cash Flow EstimatesTotal Monthly Income:$4,300.00x50% for Expenses:$2,150.00Monthly Payment/Interest Payment:$2,061.40Total Monthly Cashflow using 50% Rule:$88.606 Flat in Burbank, IL (copy)6148 W.79th st, Burbank, IL, Burbank, ILLINOIS` 60459Monthly Income:Monthly Expenses:Monthly Cash Flow:Pro Forma Cap Rate:$4,550.00$4,246.42$303.585.95%NOITotal Cash NeededCash on Cash ROIPurchase Cap Rate$27,349.00$98,000.003.72%5.95%Property InformationMLS Number: 09262104Purchase Price:$460,000.00Purchase Closing Costs:$5,000.00Estimated Repair Costs:$1,000.00Total Cost of Project:$466,000.00After Repair Value$460,000.00Down Payment:$92,000.00Loan Amount:$368,000.00Loan Points:$0.00Loan Fees:Amortized Over:30 yearsLoan Interest Rate:5.000%Monthly P&I:$1,975.50Rent$4,350.00Other$200.00Total$4,550.00ExpensesVacancy$227.50 (5%)Repairs$227.50 (5%)CapEx$227.50 (5%)Electricity$50.00 (1%)Water & Sewer$150.00 (3%)Garbage$170.00 (4%)Insurance$250.00 (5%)P&I$1,975.50 (43%)Property Taxes$938.42 (21%)Misc$30.00 (1%)Total$4,246.42 (93%Financial ProjectionsTotal Initial Equity:$92,000.00Gross Rent Multiplier:8.42Income-Expense Ratio (2% Rule):0.98%ARV based on Cap Rate:-50% Rule Cash Flow EstimatesTotal Monthly Income:$4,550.00x50% for Expenses:$2,275.00Monthly Payment/Interest Payment:$1,975.50Total Monthly Cashflow using 50% Rule:$299.507914 W.82nd ave,Justice ,IL 60458, Justice, ILLINOIS 60458MLS number: 08246034.6 Flat with 1/4 bedroom Basement Apt or Studio Purchase Price: $480,000.00 Purchase Closing Costs: $5,000.00 Estimated Repairs: $15,000.00 Total Project Cost: $500,000.00 After Repair Value: $500,000.00 Down Payment: $96,000.00 Loan Amount: $384,000.00 Loan Points: $0.00 Loan Fees: Amortized Over: 30 years Loan Interest Rate: 5.000% Monthly P&I: $2,061.40 Total Cash Needed By Borrower: $116,000.00 Monthly Income: $4,300.00 Monthly Expenses: $4,961.40 Monthly Cashflow: -$661.40 Pro Forma Cap Rate: 3.36% NOI: $16,800.00 Total Cash Needed: $116,000.00 Cash on Cash ROI: -6.84% Purchase Cap Rate: 3.50% Expenses Income 50% Rule Total operating expenses: $2,900.00 Mortgage expenses: $2,061.40 Vacancy: $215.00 Repairs: $215.00 CapEx: $430.00 Electricity: $40.00 Water & Sewer: $215.00 Garbage: $107.00 HOA: $267.00 Insurance: $170.00 P&I: $2,061.40 Property Taxes: $1,152.00 Misc: $89.00 Analysis Over Time Hide Assumptions 0%/year Expense Increase 0%/year Income Increase 0%/year Property Value Increase Year 1 Year 2 Year 3 Year 4 Year 10 Year 20 Year 30 Total Annual Income $51,600.00 $51,600.00 $51,600.00 $51,600.00 $51,600.00 $51,600.00 $51,600.00 Total Annual Expenses Operating Expenses Mortgage Payment $59,536.74 $34,800.00 $24,736.74 $59,536.74 $34,800.00 $24,736.74 $59,536.74 $34,800.00 $24,736.74 $59,536.74 $34,800.00 $24,736.74 $59,536.74 $34,800.00 $24,736.74 $59,536.74 $34,800.00 $24,736.74 $34,800.00 $34,800.00 — Total Annual Cashflow -$7,936.74 -$7,936.74 -$7,936.74 -$7,936.74 -$7,936.74 -$7,936.74 $16,800.00 Cash on Cash ROI -6.84% -6.84% -6.84% -6.84% -6.84% -6.84% 14.48% Property Value $500,000.00 $500,000.00 $500,000.00 $500,000.00 $500,000.00 $500,000.00 $500,000.00 Equity $121,665.40 $127,620.66 $133,880.60 $140,460.80 $187,646.47 $305,648.89 $500,000.00 Loan Balance $378,334.60 $372,379.34 $366,119.40 $359,539.20 $312,353.53 $194,351.11 — Total Profit if Sold -$2,271.34 -$4,252.82 -$5,929.62 -$7,286.16 -$7,720.93 $30,914.09 $170,634.53 Annualized Total Return -1.96% -1.85% -1.73% -1.61% -0.69% 1.19% 3.06% Monthly Income: Monthly Expenses: Monthly Cash Flow: Pro Forma Cap Rate: $4,300.00 $4,961.40 -$661.40 3.36% NOI Total Cash Needed Cash on Cash ROI Purchase Cap Rate $16,800.00 $116,000.00 -6.84% 3.50% Property Information MLS Number: 08246034 Purchase Price: $480,000.00 Purchase Closing Costs: $5,000.00 Estimated Repair Costs: $15,000.00 Total Cost of Project: $500,000.00 After Repair Value $500,000.00 Property Description 6 Flat with 1/4 bedroom Basement Apt or Studio Down Payment: $96,000.00 Loan Amount: $384,000.00 Loan Points: $0.00 Loan Fees: Amortized Over: 30 years Loan Interest Rate: 5.000% Monthly P&I: $2,061.40 Income Rent $4,100.00 Other $200.00 Total $4,300.00 Expenses Vacancy $215.00 (5%) Repairs $215.00 (5%) CapEx $430.00 (10%) Electricity $40.00 (1%) Water & Sewer $215.00 (5%) Garbage $107.00 (2%) HOA $267.00 (6%) Insurance $170.00 (4%) P&I $2,061.40 (48%) Property Taxes $1,152.00 (27%) Misc $89.00 (2%) Total $4,961.40 (115%) Buy & Hold Analysis - 03/02/17 01:58:53 PM Page 1 of 3 Calculations based on a 31-day month.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/190548/small_1621432102-avatar-mindyjensen.jpg?twic=v1/output=image&v=2)
4 March 2017 | 6 replies
I realize that the safety of a human being trumps my mortgage payment/bottom line - but am I allowed to ask for a copy of a police report?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/88038/small_1621416436-avatar-rishelgroup.jpg?twic=v1/output=image&v=2)
8 April 2017 | 17 replies
I have too much love for humanity to just be another one of those.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/658094/small_1621494860-avatar-lds1.jpg?twic=v1/output=image&v=2)
10 December 2016 | 20 replies
Welcome to BP L.D.You have definitely chosen the right website to learn from and Indianapolis is a great market to invest in.