From the BiggerPockets Blog

 BiggerPockets Blog »

Jump to Forum View All

Click a category below to view different forum categories.


General Info

BiggerPockets Q&A, Site Questions, & Announcements

1504 topics, 14360 posts — Last Post 04/16/14, 07:25AM

BiggerPockets Exclusive PRO Area

116 topics, 834 posts — Last Post 04/15/14, 11:19PM

New Member Introductions

10841 topics, 85220 posts — Last Post 04/16/14, 09:51AM

Real Estate Success Stories

391 topics, 6094 posts — Last Post 04/16/14, 09:57AM

General Real Estate

General Real Estate

Buying & Selling Real Estate

5899 topics, 46533 posts — Last Post 04/16/14, 09:57AM


640 topics, 5788 posts — Last Post 04/15/14, 06:49PM

Get Foreclosure Help - Help Stop Foreclosure Forum

316 topics, 2557 posts — Last Post 04/16/14, 03:58AM

Home Owner Association (HOA) Issues & Problems Forum

236 topics, 1602 posts — Last Post 04/13/14, 02:11PM

Do it Yourself

653 topics, 6257 posts — Last Post 04/16/14, 09:21AM

Reviews & Feedback

Real Estate Deal Analysis and Advice

3651 topics, 29306 posts — Last Post 04/16/14, 09:56AM

Real Estate Guru, Book & Course Reviews and Discussions

1129 topics, 11532 posts — Last Post 04/16/14, 09:34AM

Ask About A Real Estate Company

736 topics, 7286 posts — Last Post 04/15/14, 02:45PM

Real Estate Investing

Real Estate Strategies


5582 topics, 43637 posts — Last Post 04/16/14, 09:55AM

Rehabbing and House Flipping

3319 topics, 30867 posts — Last Post 04/16/14, 09:46AM

Real Estate Development & New Home Construction

551 topics, 4678 posts — Last Post 04/14/14, 01:02AM

Innovative Strategies

698 topics, 5991 posts — Last Post 04/13/14, 06:35PM

Tax Liens, Notes, Paper, & Cash Flows Discussion

863 topics, 6653 posts — Last Post 04/16/14, 08:56AM

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

689 topics, 4850 posts — Last Post 04/16/14, 09:56AM

1031 Exchanges

142 topics, 1050 posts — Last Post 04/16/14, 09:31AM

Foreclosure Investing

General Foreclosure & Pre-Foreclosure Forums

1686 topics, 11281 posts — Last Post 04/15/14, 03:20AM

HUD, VA, and Tax Sales

414 topics, 3085 posts — Last Post 04/14/14, 06:29PM


1212 topics, 10563 posts — Last Post 04/15/14, 01:08PM

Short Sales

1533 topics, 13117 posts — Last Post 04/15/14, 07:10PM

Landlord & Tenant Forums

Landlord & Rental Property Questions

7185 topics, 70478 posts — Last Post 04/16/14, 09:42AM

Mobile Homes & Mobile Home Park Investing

636 topics, 5127 posts — Last Post 04/15/14, 09:59PM

Investor Basics

Starting Out

7671 topics, 60246 posts — Last Post 04/16/14, 08:43AM

Investor Psychology

430 topics, 6092 posts — Last Post 04/14/14, 06:53PM

General Real Estate Investing

4708 topics, 37137 posts — Last Post 04/16/14, 09:44AM

Real Estate Investor Marketing

1728 topics, 14070 posts — Last Post 04/16/14, 03:51AM

Commercial Real Estate

Commercial Real Estate Investing Forum

1408 topics, 8970 posts — Last Post 04/16/14, 08:17AM

Multi-Family and Apartment Investing

1101 topics, 9158 posts — Last Post 04/16/14, 09:53AM

The Business of Real Estate

Real Estate Technology and the Internet

Real Estate Technology, Social Media & Blogging

638 topics, 4883 posts — Last Post 04/15/14, 01:41PM

Business Basics

Goals, Business Plans & Entities

827 topics, 7526 posts — Last Post 04/15/14, 07:32PM

Real Estate Finance & Legal

Financial, Tax, and Legal

Tax, Legal Issues, Contracts, Self-Directed IRA

2781 topics, 19974 posts — Last Post 04/16/14, 09:42AM

Property Insurance

308 topics, 2037 posts — Last Post 04/16/14, 09:35AM

Personal Finance Discussion

327 topics, 2688 posts — Last Post 04/16/14, 08:49AM

Loans, Mortgages, Credit Lines

Private & Conventional Lending Discussion

2822 topics, 19657 posts — Last Post 04/16/14, 06:00AM

Creative Real Estate Financing

1206 topics, 8758 posts — Last Post 04/15/14, 02:21PM

Crowdfunding Real Estate

35 topics, 455 posts — Last Post 04/14/14, 02:14PM

Real Estate Professionals

Real Estate Professionals

Real Estate Agents

1204 topics, 7940 posts — Last Post 04/16/14, 09:57AM

Bankers, Lenders, and Mortgage Brokers

440 topics, 1917 posts — Last Post 04/15/14, 07:37AM


261 topics, 1656 posts — Last Post 04/16/14, 06:23AM

Local Real Estate

Local Real Estate

Local Real Estate Networking & Recommendations

1980 topics, 11552 posts — Last Post 04/16/14, 06:52AM

Americans & International Real Estate

161 topics, 566 posts — Last Post 04/14/14, 11:19AM

Foreigners Buying in the USA

62 topics, 409 posts — Last Post 04/10/14, 06:27AM

Canadian Real Estate

64 topics, 426 posts — Last Post 04/16/14, 08:34AM


Real Estate Marketplace

Real Estate Marketplace

14980 topics, 53851 posts — Last Post 04/16/14, 08:55AM

Real Estate Events and Happenings

162 topics, 2422 posts — Last Post 04/16/14, 09:56AM


Off Topic


2901 topics, 32395 posts — Last Post 04/16/14, 09:42AM

Housing News & Real Estate Market

913 topics, 8333 posts — Last Post 04/16/14, 07:28AM

BiggerPockets Real Estate Investing Summit

97 topics, 1751 posts — Last Post 04/10/14, 02:27PM

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


· 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.
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 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 · Henderson, 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
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 · Henderson, 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
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:

If you want to hear about the possible softening of the market then read this link:

Small_rothwell_gornt_logo_smallRobert Adams, The Adams Team at Rothwell Gornt Co.
E-Mail:[email protected]
Telephone: 702-349-9175
MA Contact info: 508-250-0345, [email protected]

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: [email protected]

Sign up