![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1065715/small_1621508333-avatar-kelvinf5.jpg?twic=v1/output=image&v=2)
31 July 2018 | 4 replies
The more familiar you are with the area you buy in, it puts you in a better position to know pricing, neighborhoods, historic trends etc.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/769442/small_1694567834-avatar-dancing.jpg?twic=v1/output=image&v=2)
27 July 2018 | 4 replies
Now I am selling the condo, the monthly goes into that same IRA account.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/634821/small_1672856929-avatar-hossenfeffer.jpg?twic=v1/output=image&v=2)
30 December 2019 | 11 replies
Now for the numbers:Year 1 Year 2 Year 3 Year 4 Year 5INCOMEGross ScheduledRent Income 266,400 274,392 282,624 291,102 299,836TOTAL GROSS INCOME 266,400 274,392 282,624 291,102 299,836VACANCY & CREDIT LOSS 7,992 8,232 8,479 8,733 8,995GOI 258,408 266,160 274,145 282,369 290,840OPERATING EXPENSES Accounting 2,000 2,060 2,122 2,185 2,251 Advertising 1,000 1,030 1,061 1,093 1,126 Insurance 15,000 15,450 15,914 16,391 16,883 Janitorial Service 4,800 4,944 5,092 5,245 5,402 Lawn/Snow 2,400 2,472 2,546 2,623 2,701 Legal 4,000 4,120 4,244 4,371 4,502 Property Management 12,920 13,308 13,707 14,118 14,542 Repairs/Maintenance 15,000 15,450 15,914 16,391 16,883 Supplies 500 515 530 546 563 Taxes Real Estate 40,000 41,200 42,436 43,709 45,020 Trash Removal 10,400 10,712 11,033 11,364 11,705 Utilities Electricity 2,800 2,884 2,971 3,060 3,151 Sewer/Water 12,000 12,360 12,731 13,113 13,506TOTAL OPERATING EXPENSES 122,820 126,505 130,300 134,209 138,235NET OPERATING INCOME 135,588 139,655 143,845 148,160 152,605 Year 1 Year 2 Year 3 Year 4 Year 5NET OPERATING INCOME 135,588 139,655 143,845 148,160 152,605- Debt Service 109,969 109,969 109,969 109,969 109,969- Cap Additions 0 0 0 0 0 CASH FLOW BEFORE TAXES 25,619 29,686 33,876 38,191 42,636Cash-on-Cash Return 7.92% 9.18% 10.48% 11.81% 13.19%(CFBT/Cash Inv.)Capitalization Rate 9.00% 9.27% 9.55% 9.83% 10.13%Debt Coverage Ratio 1.23 1.27 1.31 1.35 1.39PROJECTED SELLING PRICE 1,506,500 1,551,700 1,598,300 1,646,200 1,695,600- Costs of Sale 105,455 108,619 111,881 115,234 118,692-Mortgage Payoff 1,175,708 1,144,134 1,110,361 1,074,237 1,035,598BEFORE-TAX SALE PROCEEDS 225,337 298,947 376,058 456,729 541,310IRR Before Tax -22.39% 4.85% 13.83% 17.55% 19.25%Thank you for taking the time to analyze these numbers!
26 July 2018 | 4 replies
You set them up in the "Settings" panel for our account.
26 July 2018 | 6 replies
HOA is $175 per month.This property is in a great location... located in a large urban park in a historic neighborhood currently undergoing serious gentrification (hundreds of millions in multiple residential/commercial developments all over the neighborhood, both city and private money).
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/703254/small_1621495747-avatar-robertd138.jpg?twic=v1/output=image&v=2)
16 September 2018 | 5 replies
Originally posted by Account Closed:@James Barnhart some RE agents don't understand the investing world.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/488182/small_1621478920-avatar-storx.jpg?twic=v1/output=image&v=2)
26 July 2018 | 5 replies
Now is the time to cash out of this property.In the mean time, you need to talk to your accountant about the tax ramifications.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/203931/small_1621432997-avatar-ok26.jpg?twic=v1/output=image&v=2)
26 July 2018 | 5 replies
Dear BP community (specifically the Philadelphia part of it),If you know an inexpensive and trustworthy accountant in Philly, who can help me to transfer my LLC from NYS to PA, please, pass along his info.Thank you all in advance,E.M.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/364439/small_1621446836-avatar-christopherd14.jpg?twic=v1/output=image&v=2)
26 July 2018 | 3 replies
There are late fees, legal fees and pre-foreclosure costs that have to taken into account.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/776408/small_1621497155-avatar-chrisr222.jpg?twic=v1/output=image&v=2)
19 December 2019 | 9 replies
we get an email from one of our vendors saying she changed bank accounts send the next draw to this new account.. we call her and no new account and it turned out her computer was hacked and they were monitoring our e mails.. when she requested a draw they sent the phony e mail..