NEW! BP Podcast 022: BP Podcast 022 - Building a Marketing Machine, Spec Houses, Flipping & Wholesaling with Tucker Merrihew

Hide this

People to Know

 

From the BiggerPockets Blog

 BiggerPockets Blog »

Jump to Forum View All

Click a category below to view different forum categories.

BiggerPockets

General Info

BiggerPockets Q&A, Site Questions, & Announcements

1161 topics, 10895 posts — Last Post 06/18/13, 11:25AM

BiggerPockets Exclusive PRO Area

31 topics, 231 posts — Last Post 06/15/13, 07:02AM

New Member Introductions

6462 topics, 42924 posts — Last Post 06/19/13, 04:37AM

Real Estate Success Stories

220 topics, 3027 posts — Last Post 06/18/13, 10:19PM

BiggerPockets Real Estate Investing Summit

95 topics, 1723 posts — Last Post 05/16/13, 06:39PM

General Real Estate

General Real Estate

Buying & Selling Real Estate

2961 topics, 24203 posts — Last Post 06/19/13, 04:18AM

Renters

331 topics, 2850 posts — Last Post 06/18/13, 08:57PM

Get Foreclosure Help - Help Stop Foreclosure Forum

268 topics, 2113 posts — Last Post 06/18/13, 12:00PM

Home Owner Association (HOA) Issues & Problems Forum

161 topics, 1082 posts — Last Post 06/17/13, 07:25PM

Do it Yourself

409 topics, 3737 posts — Last Post 06/19/13, 03:42AM

Reviews & Feedback

Real Estate Deal Analysis and Advice

2219 topics, 17238 posts — Last Post 06/18/13, 10:09PM

Real Estate Guru, Book & Course Reviews and Discussions

884 topics, 8702 posts — Last Post 06/18/13, 10:23PM

Ask About A Real Estate Company

544 topics, 5599 posts — Last Post 06/18/13, 11:47AM

Real Estate Investing

Real Estate Strategies

Wholesaling

3889 topics, 30978 posts — Last Post 06/19/13, 04:33AM

Rehabbing and House Flipping

2448 topics, 22729 posts — Last Post 06/18/13, 09:30PM

Real Estate Development & New Home Construction

404 topics, 2941 posts — Last Post 06/18/13, 08:39PM

Innovative Strategies

524 topics, 4225 posts — Last Post 06/17/13, 09:54PM

Tax Liens, Notes, Paper, & Cash Flows Discussion

598 topics, 4404 posts — Last Post 06/18/13, 08:12PM

Rent to Own a.k.a. Lease Purchase, Lease Options

487 topics, 3360 posts — Last Post 06/17/13, 02:22PM

1031 Exchanges

89 topics, 615 posts — Last Post 06/18/13, 11:38PM

Foreclosure Investing

General Foreclosure & Pre-Foreclosure Forums

1382 topics, 9058 posts — Last Post 06/18/13, 08:48AM

HUD, VA, and Tax Sales

278 topics, 1809 posts — Last Post 06/12/13, 09:56AM

REOs

1064 topics, 9255 posts — Last Post 06/18/13, 09:45PM

Short Sales

1395 topics, 11908 posts — Last Post 06/17/13, 10:49AM

Landlord & Tenant Forums

Landlord & Rental Property Questions

4920 topics, 46229 posts — Last Post 06/19/13, 04:43AM

Mobile Homes & Mobile Home Park Investing

494 topics, 3896 posts — Last Post 06/18/13, 10:57AM

Investor Basics

Starting Out

5502 topics, 42726 posts — Last Post 06/19/13, 04:23AM

Investor Psychology

345 topics, 5044 posts — Last Post 06/18/13, 07:44AM

General Real Estate Investing

3618 topics, 27985 posts — Last Post 06/18/13, 09:29PM

Real Estate Investor Marketing

1202 topics, 9724 posts — Last Post 06/19/13, 04:34AM

Commercial Real Estate

Commercial Real Estate Investing Forum

1158 topics, 7282 posts — Last Post 06/19/13, 01:13AM

Multi-Family and Apartment Investing

580 topics, 4951 posts — Last Post 06/19/13, 04:19AM

The Business of Real Estate

Real Estate Technology and the Internet

Real Estate Technology, Social Media & Blogging

474 topics, 3897 posts — Last Post 06/18/13, 11:53AM

Business Basics

Goals, Business Plans & Entities

575 topics, 5362 posts — Last Post 06/18/13, 09:24PM

Real Estate Finance & Legal

Financial, Tax, and Legal

Tax, Legal Issues, Contracts, Self-Directed IRA

2022 topics, 14306 posts — Last Post 06/19/13, 03:06AM

Credit & Credit Repair

225 topics, 1839 posts — Last Post 06/18/13, 07:43PM

Property Insurance

209 topics, 1340 posts — Last Post 06/19/13, 04:39AM

Bankruptcy

25 topics, 138 posts — Last Post 03/22/13, 08:22PM

Loans, Mortgages, Credit Lines

Private & Conventional Lending Discussion

1922 topics, 12964 posts — Last Post 06/18/13, 10:36PM

Creative Real Estate Financing

859 topics, 6047 posts — Last Post 06/16/13, 02:22PM

Real Estate Professionals

Real Estate Professionals

Real Estate Agents

811 topics, 5141 posts — Last Post 06/18/13, 04:53PM

Bankers, Lenders, and Mortgage Brokers

375 topics, 1512 posts — Last Post 06/18/13, 05:53PM

Contractors

161 topics, 885 posts — Last Post 06/18/13, 10:27PM

Local Real Estate

Local Real Estate

Local Real Estate Networking & Recommendations

979 topics, 5611 posts — Last Post 06/18/13, 06:10PM

Americans & International Real Estate

149 topics, 540 posts — Last Post 05/17/13, 03:21PM

Foreigners Buying in the USA

47 topics, 296 posts — Last Post 06/02/13, 01:20PM

Canadian Real Estate

33 topics, 155 posts — Last Post 04/28/13, 07:59AM

Marketplace

Real Estate Marketplace

Real Estate Marketplace

11720 topics, 45041 posts — Last Post 06/18/13, 09:38PM

Off-Topic

Off Topic

Off-Topic

2594 topics, 30480 posts — Last Post 06/18/13, 09:35PM

Housing News & Real Estate Market

772 topics, 7258 posts — Last Post 06/17/13, 11:39AM

BiggerPockets Resources

Forums » Buying & Selling Real Estate » Please review my deal analysis - Henderson / Las Vegas

Please review my deal analysis - Henderson / Las Vegas

10 posts by 6 users

Signup

· Las Vegas, Nevada


I'm currently under contract and there are several things I don't like about the place, but only grab it because inventory is hard to come by. This is a pocket listing I got from a realtor I work with.

1 Story Traditional Equity Sale.
1150sqft
3bed,2bath
Built 1983
Henderson, NV
Purchase Price $96k Cash
Rehab $6K
ARV $110k - $120k
Rental income $1000- $1100, (2% is hard to come by in Las Vegas.)
Walking distance from pretty good high school.

Things I don't really like about it.
- Small Kitchen
- Dining Room Table would be place in the kitchen corner which is only about 5ft x 10ft.
- Only standing shower in master bath, no tub.
- One sink in master bath.
- Normal sliding closet door in Master Bedroom.
- Electric Appliance, only water heater is gas.
- Garage is attach to the house, but you have to walk out the side door and get in the house via front door.

I could flip or rent, if I rent, I would get 9.5% Cash on Cash return, not including vacancies & repairs.

Monthly cashflow on rental would be between $855 - $955.

What do you think about this deal?


· Illinois


Monthly cash flow $855-$955 per month on $1000-$1100 rent? Where do I sign up!

Need to know the monthly taxes & insurance. Then can figure out if it's a deal. your vacancies & repairs would bring it down 2% I'm thinking so cash-on-cash return 7.5%.


· Illinois


i just did the math with the 50% rule. your cash-on-cash return is 5.5%.

you would have some equity though so your net worth went up instantly.


· Las Vegas, Nevada


Here the number I got that doesn't include vacancies & repairs.

Per Month
Property Tax: $60.25
Insurance: $51.50
Sewer: $18.81
Trash: $13.74
Power, Gas & Water: Tenant Pays
No HOA
No Property Manager (Self Manage)

Rental Income: $1000 - $1100.

Without vacancies, repairs, income tax, my pay back period would be 10.5 years.

Not my best deal, 6 months ago, my payback period was 8.5 years, but inventory is so low, hard to find that gem.


Real Estate Investor · Leawood, Kansas


If your cashflow numbers are accurate, renting would be the definite way to go. Since you paid cash, and there is not a ton of potential equity in the home, the cashflow will bring more income. Not to mention you are considering this a gem in your area, so you might as well hold onto it.


Property Manager · Las Vegas, Nevada


Hi Ace,
At least you could get one under contract!
Here's a few more things to think about.
1. Is the laundry located in the garage?
2. What type of roofing does it have? Asphalt shingle doesn't seem to last as long here.
3. Make sure you're looking at the rent rates for the immediate subdivision. Parts of Henderson can change quick if you cross a street or rail line.

Phillip Dwyer, Windermere Anthem Hills
Telephone: 702-212-1912
Website: http://www.vegasdigs.com
Phillip Dwyer Property Manager


· Las Vegas, Nevada


Thanks for the feedback @Phillip Dwyer!!!

1. Is the laundry located in the garage? - No, it's inside the house in the hallway area to the bedrooms.

2. What type of roofing does it have? Asphalt shingle doesn't seem to last as long here. - Tile Roofing, looks to be in good condition, but didn't really inspect it yet.

3. Make sure you're looking at the rent rates for the immediate subdivision. Parts of Henderson can change quick if you cross a street or rail line. - Yes, I looked on the MLS for the rental rates as well as Craigslist and Rentometer. $1000 is the low end.


Property Manager · Las Vegas, Nevada


In that case, it sounds like you may have gotten a decent price on this property considering the market. Good luck!

Phillip Dwyer, Windermere Anthem Hills
Telephone: 702-212-1912
Website: http://www.vegasdigs.com
Phillip Dwyer Property Manager


Residential Real Estate Broker · Las Vegas, Nevada


Have you thought about flipping it right away and keeping the rehab money in your pocket? Since you have equity and you can probably list it higher than comp value and still sell it. Due to low inventory and high demand you can probably find a desperate buyer.

With AB284 being reconsidered right now and talks of it being amended there will likely be new inventory introduced to the market soon. This will soften the market. To what degree is open for debate. I don't think prices will drop but they might. If they do you could buy another property and probably get a better deal.

With that being said flipping it now may allow you to sell high and then buy low again.

You can read a thread about the competitiveness of the current market here: http://goo.gl/csgZg

If you want to hear about the possible softening of the market then read this link: http://goo.gl/RJvvl

Small_rothwell_logo_66_pixRobert Adams, Rothwell Gornt Companies
E-Mail: RobertAdams@LVrealestateHELP.com
Telephone: 702-349-9175
Website: http://www.LVrealestateHELP.com


Rehabber · Santa Clarita, California


First off, the rehab flip scenario some are talking about will return you little to nothing! With $102k posted all in and at best $120k resale, your $18k spread will go away with acquisition costs, holding costs, resale costs, and seller concessions. If you cleared $5k I would be surprised and there is no way in hizell I am investing over $100k to make $5k.

On a buy and hold, your gross rents of stated $1100 at best equates to $660 left over based on a 40% operating cost ratio (which is more of a better case scenario). That is a 7.7% return and you could easily do better than that more passively.

You also mentioned the 2% rule was not possible in Vegas. While I agree your market has gone super competitive and prices have increased double digit % over the last year, you can still do better than your 1% ratio.

Just food for thought.

Small_be_logoWill Barnard, Barnard Enterprises, Inc.
E-Mail: info@barnardenterprises.com
Website: http://www.barnardenterprises.com
http://www.InvestorExperts.com




Sign up