![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/96798/small_1621416862-avatar-joshj1990.jpg?twic=v1/output=image&v=2)
25 February 2015 | 33 replies
Gross Potential Income $132,000 - Vacancy ($10,560) 8% - Concessions, Loss to Lease, Bad Debt $0 Effective Gross Income $121,440 Other Income (Laundry) $2,500 Total Net Income $123,940 EXPENSES Real Estate Taxes $12,500 Insurance $0 Contract Services $2,190 Trash Removal $0 Electric $0 Gas $0 Water and Sewer OR All Utilities $37,500 Legal $1,000 Management Fee 8.00% $9,915 Repairs and Maintenance $7,500 General/Admin $1,100 Payroll $0 Other $500 Deposit to Replacement Reserve $3,000 Total Expenses $75,205 Net Operating Income (NOI) $48,735 Debt Service Principal $7,384 Interest $24,857 Total Debt Service $32,242 Total Distributions to Members $16,493 Member Contribution $234,163 ROE 7.044% Member Cash on Cash Return 7.04%
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/277585/small_1695479834-avatar-ramona1.jpg?twic=v1/output=image&v=2)
21 February 2015 | 7 replies
The contract also states "This offer shall remain open___ o'clock___ ______and if not accepted by said time this offer shall be deemed rescinded and all deposits shall be refunded."
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/239706/small_1621435458-avatar-jimmy999.jpg?twic=v1/output=image&v=2)
22 February 2015 | 2 replies
The key is to start with a sufficient security deposit and clear expectations defined in the rental agreement.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/281494/small_1621441320-avatar-tou_vang.jpg?twic=v1/output=image&v=2)
22 February 2015 | 9 replies
Lastly, and possibly the most important, make sure the security deposits are transferred to you at the sale.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/255397/small_1621436593-avatar-jeremyc2.jpg?twic=v1/output=image&v=2)
23 February 2015 | 9 replies
One other benefit is that the often times the people footing the bill for rent and for the security deposit will be mom and dad.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/194215/small_1633067508-avatar-kay_atans.jpg?twic=v1/output=image&v=2)
27 February 2015 | 20 replies
I will be paying my part of the loan by direct deposit to him.How would you structure the partnership ?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/242950/small_1694559289-avatar-cork2win.jpg?twic=v1/output=image&v=2)
23 February 2015 | 1 reply
I assume that as long as I don't require any additional security, there's no harm in simply transferring the deposit from them to me?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/179097/small_1695008457-avatar-danefossee.jpg?twic=v1/output=image&v=2)
25 February 2015 | 10 replies
Meaning no waiver of security deposit, no first months rent half off or free etc.Example a 2 bed of 750 X 12 is 9,000 a year.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/166280/small_1621420764-avatar-mcoles.jpg?twic=v1/output=image&v=2)
25 February 2015 | 4 replies
it depends, If you are getting the cash in full before your purchase or closing without a contingency then cash.Ex. full amount to purchase is deposited into your/LLC account.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/220388/small_1621434168-avatar-stealthwealth.jpg?twic=v1/output=image&v=2)
25 February 2015 | 9 replies
Also, I would put the requirement in there for a deposit (with signed statement of condition) and last month's rent.