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

1522 topics, 14445 posts — Last Post 04/23/14, 09:12PM

BiggerPockets Exclusive PRO Area

118 topics, 844 posts — Last Post 04/23/14, 08:28AM

New Member Introductions

10983 topics, 86536 posts — Last Post 04/23/14, 09:22PM

Real Estate Success Stories

398 topics, 6208 posts — Last Post 04/23/14, 08:04PM

General Real Estate

General Real Estate

Buying & Selling Real Estate

5992 topics, 47206 posts — Last Post 04/23/14, 08:43PM

Renters

650 topics, 5861 posts — Last Post 04/23/14, 07:39PM

Get Foreclosure Help - Help Stop Foreclosure Forum

317 topics, 2561 posts — Last Post 04/23/14, 08:28PM

Home Owner Association (HOA) Issues & Problems Forum

238 topics, 1611 posts — Last Post 04/23/14, 04:02AM

Do it Yourself

658 topics, 6316 posts — Last Post 04/23/14, 09:50AM

Reviews & Feedback

Real Estate Deal Analysis and Advice

3709 topics, 29742 posts — Last Post 04/23/14, 09:25PM

Real Estate Guru, Book & Course Reviews and Discussions

1139 topics, 11598 posts — Last Post 04/23/14, 02:31PM

Ask About A Real Estate Company

743 topics, 7344 posts — Last Post 04/22/14, 11:25PM

Real Estate Investing

Real Estate Strategies

Wholesaling

5634 topics, 43953 posts — Last Post 04/23/14, 09:14PM

Rehabbing and House Flipping

3351 topics, 31097 posts — Last Post 04/23/14, 07:49PM

Real Estate Development & New Home Construction

554 topics, 4694 posts — Last Post 04/22/14, 09:17PM

Innovative Strategies

705 topics, 6044 posts — Last Post 04/22/14, 04:06PM

Tax Liens, Notes, Paper, & Cash Flows Discussion

867 topics, 6692 posts — Last Post 04/22/14, 08:22PM

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

699 topics, 4937 posts — Last Post 04/23/14, 08:00PM

1031 Exchanges

143 topics, 1062 posts — Last Post 04/22/14, 03:21PM

Foreclosure Investing

General Foreclosure & Pre-Foreclosure Forums

1691 topics, 11313 posts — Last Post 04/22/14, 09:26PM

HUD, VA, and Tax Sales

416 topics, 3103 posts — Last Post 04/23/14, 02:29PM

REOs

1217 topics, 10603 posts — Last Post 04/23/14, 08:46PM

Short Sales

1539 topics, 13154 posts — Last Post 04/23/14, 08:25PM

Landlord & Tenant Forums

Landlord & Rental Property Questions

7248 topics, 71165 posts — Last Post 04/23/14, 08:50PM

Mobile Homes & Mobile Home Park Investing

639 topics, 5144 posts — Last Post 04/23/14, 07:57AM

Investor Basics

Starting Out

7732 topics, 60680 posts — Last Post 04/23/14, 09:27PM

Investor Psychology

431 topics, 6107 posts — Last Post 04/20/14, 06:04AM

General Real Estate Investing

4730 topics, 37323 posts — Last Post 04/23/14, 09:00PM

Real Estate Investor Marketing

1738 topics, 14148 posts — Last Post 04/23/14, 08:20PM

Commercial Real Estate

Commercial Real Estate Investing Forum

1412 topics, 9004 posts — Last Post 04/23/14, 02:19PM

Multi-Family and Apartment Investing

1123 topics, 9393 posts — Last Post 04/23/14, 09:28PM

The Business of Real Estate

Real Estate Technology and the Internet

Real Estate Technology, Social Media & Blogging

644 topics, 4911 posts — Last Post 04/23/14, 04:03PM

Business Basics

Goals, Business Plans & Entities

833 topics, 7585 posts — Last Post 04/23/14, 08:58PM

Real Estate Finance & Legal

Financial, Tax, and Legal

Tax, Legal Issues, Contracts, Self-Directed IRA

2802 topics, 20136 posts — Last Post 04/23/14, 06:57PM

Property Insurance

311 topics, 2057 posts — Last Post 04/23/14, 01:20PM

Personal Finance Discussion

330 topics, 2754 posts — Last Post 04/22/14, 12:06PM

Loans, Mortgages, Credit Lines

Private & Conventional Lending Discussion

2852 topics, 19844 posts — Last Post 04/23/14, 05:05PM

Creative Real Estate Financing

1220 topics, 8855 posts — Last Post 04/23/14, 05:22PM

Crowdfunding Real Estate

35 topics, 463 posts — Last Post 04/19/14, 06:24PM

Real Estate Professionals

Real Estate Professionals

Real Estate Agents

1217 topics, 8026 posts — Last Post 04/23/14, 07:59PM

Bankers, Lenders, and Mortgage Brokers

442 topics, 1931 posts — Last Post 04/23/14, 09:04PM

Contractors

269 topics, 1690 posts — Last Post 04/22/14, 07:33AM

Local Real Estate

Local Real Estate

Local Real Estate Networking & Recommendations

2016 topics, 11755 posts — Last Post 04/23/14, 08:44PM

Americans & International Real Estate

162 topics, 568 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

65 topics, 439 posts — Last Post 04/22/14, 09:27AM

Marketplace

Real Estate Marketplace

Real Estate Marketplace

15083 topics, 54127 posts — Last Post 04/23/14, 09:19PM

Real Estate Events and Happenings

168 topics, 2602 posts — Last Post 04/23/14, 09:26PM

Off-Topic

Off Topic

Off-Topic

2907 topics, 32443 posts — Last Post 04/23/14, 07:43PM

Housing News & Real Estate Market

920 topics, 8391 posts — Last Post 04/23/14, 02:43PM

BiggerPockets Real Estate Investing Summit

97 topics, 1752 posts — Last Post 04/23/14, 04:51AM

BiggerPockets Resources

Forums » General Real Estate Investing » Factoring in downpayment on 50% Rule, first deal!

Factoring in downpayment on 50% Rule, first deal!

20 posts by 6 users

Signup

Real Estate Investor · Northeast, Ohio


Hello,

I am getting all the numbers gathered for my first deal, rough total purchase price to be about $110,000 on a duplex. I will need to make some repairs to the foundation and replace the carpet in the entire house, I would estimate maybe $5k or $6k in repair cost. I will probably be applying for a FHA 203k remodel mortgage in which the repair costs can be factored into the mortgage. So, total mortgage will probably be around $120,000. It currently rents for $600 per side, although I will be moving into one. I think there is also an opportunity to raise rents after I complete the repairs.

I am considering the 50% rule to play it on the safe side factoring in operating expenses. The roof was recently repaired, all new windows last year, and a new furnace and hot water heater in one side last month.

When calculating in the 50% rule, what do you calculate as the standard downpayment (20%), or do you factor in the ACTUAL downpayment in each case? Obviously with only 3.5% down on FHA, my monthly mortgage payments will be higher, making it harder to achieve cashflow. Also a big component for me is that my PMI insurance will be around $150 per month due to only the 3.5% down/equity (with FHA, PMI insurance is required for 60 months unless I refinance).

Here are my current (rough) numbers:
(Please check and make sure costs look accurate)

Sale price = $110,000
Est. rehab costs (added into mortgage) = $6,000
Total property cost = $116,000
Closing costs added to mortgage (est. 5%) = $5,800
Total Cost = $121,800
Downpayment of 3.5% = $4,263
Mortgage on $117,537
Estimated PMI insurance = $150 /month
Estimated PITI (excluding PMI) @ 4.75% interest = $740 /month
Total monthly payment = $890 ($740 PITI + $150 PMI)

Currently rents for $600 per side.

In this case, I will only have roughly $600 per month of NOI (using 50% rule). Leaving me with a negative monthly cashflow of $290 per month until the PMI is paid off in 60 months bringing my cashflow to [negative] -$140 /month.

But again, this is only with 3.5% down and paying $150 in PMI monthly. Also, after I repair the property I am hoping to be able to raise rents $25 - $50 per month per side.

What do you guys think? I am overwhelmed with learning everything and trying to estimate all the numbers/cashflow/etc. and want someone's opinion?

Thanks in advance,
Craig



Real Estate Investor · Dublin, Ohio


Hello Craig,
a $120k duplex in Ohio is really a rare one and with only $1,200 maybe $1,400 monthly income not the burner.

In order to achieve a good positive cash flow with $1,4k in rents you must pay 30% down with my calculation. I would look unlikely to that deal.

-Uwe



Real Estate Investor · Northeast, Ohio


Thanks Uwe for your input. The property is listed at $115,000, so I was assuming negotiating to at least $110,000, but hopefully more. Also Uwe, there are several $120,000 duplexes in my area all 2 BR and about 960 SqFt per side.

Any other opinions from anyone else?

1) Do you investors focusing on long term buy & hold usually strive to put down exactly 20% to make your cashflow numbers work, or do you put down the necessary downpayment (20% or more) to achieve the initial cashflow you desire?

2) I see that many investors say that most rentals will get between $100 and $200 /month cashflow. Do you typically put down what it takes to achieve this cashflow?

3) Back to my original question I was interested in... When calculating the investment potential of a property and using the 50% rule, are you assuming a certain downpayment percentage, like 20%? It is hard to cashflow on any property with only 3.5% down and PMI insurance I would assume...



Real Estate Investor · Portland, Oregon


@Craig Sturgill the down payment has nothing to do with the 50% rule. It doesn't matter if it is financed 100% or free and clear. The 50% is expenses before debt relief.



Real Estate Investor · Northeast, Ohio


Ok thanks for clearing that up, seems like a dumb question now that I look back at it.

What is the best way for individuals to calculate an estimated mortgage payment, call the banker?

I have found calculators online, but they all seem to be different and have so many variables (especially with FHA that it get's confusing).

Does this calculator seem accurate: http://www.203kmortgagelender.com/fha-203k-calculator.php



Real Estate Investor · Brooklyn, New York


@Craig Sturgill, out of curiosity, why do you want to do a deal that doesn't give you positive cashflow? even if you live in it, you're subsidizing your tenants rent. Why not offer a price that will give you cash flow, and walk away if it doesn't work?

If you just want to calculate payment, look up how to create an amortization table in excel. you'll need to know the interest rate.



Real Estate Investor · Audubon, Pennsylvania


bankrate.com and mortgageprofessor.com are two sites where you can calculate a mortgage payment.


Steve Babiak, Redeeming Properties, LLC
Telephone: 6109082183
...


Real Estate Investor · Northeast, Ohio


@Derek J. I am currently living rent free but will be getting married in 5 months and will either be purchasing a property or signing a 1 year lease on an Apartment which will cost about $1,000 per month including utilities. I would rather put the cash towards my own investment rather than paying $$ in straight rent. I was also thinking about possibly refinancing the property after a year or two and putting in the 20% equity, which will eliminate PMI insurance and lower the payment, hopefully getting positive cashflow. The property is also in a great location close to work and in a decent growth area for Ohio. What do you think? I could also rent for 6 months at a higher rate and search for a better deal in the meantime.



Real Estate Investor · Northeast, Ohio


Ok so I have enlightened my confused brain and think I am understanding this more clearly now.

So according to the 50% rule, 50% of gross rents is set aside for all operating expenses. Then debt service (being PMI, homeowners ins, and taxes) are deducted from the remaining 50% of what's leftover, correct?

I was getting the calculators confused because some were automatically factoring in taxes and/or insurance estimates. Now I realize that I need to find exact taxes and insurance (and PMI) on my own. The mortgage calculators are the exact same when oy considering principal and interest.

Here's my numbers:
Gross rents = $1,200 /month
X 50% = $600 NOI
Total mortgage = $125,000 (including Reno funds - FHA 203k)
Mortgage payment (principal and interest @4.75%) = $652

Then do the rest of the following expenses come out of the 50% rule allowance?
Monthly property taxes = $187.5 ($2,250 annual on current assessment)
Homeowners ins. = $58 /month (estimate)
PMI insurance = $150 /month (estimate for FHA)

Look at these numbers and let me know. Thanks!



Real Estate Investor · Ellicott City, Maryland


Originally posted by Craig Sturgill:

So according to the 50% rule, 50% of gross rents is set aside for all operating expenses. Then debt service (being PMI, homeowners ins, and taxes) are deducted from the remaining 50% of what's leftover, correct?

Nope, not quite...taxes and insurance are part of expenses. And rent loss and capital costs are part of the 50% as well...

Try watching this very unprofessional video I put together that will explain it better:

http://www.biggerpockets.com/forums/311/topics/72246-the-50-rule-video-tutorial


Mortgage payment (principal and interest @4.75%) = $652

That's the other important part of the equation for doing the rough analysis...

If your gross rents are $1200/month, the 50% rule says that, long-term, your NOI will be somewhere in the vicinity of $600 (50% of gross rents). Your cash flow will be your NOI minus your debt service payment (P&I), which puts your cash flow at:

$600 - $652 = ($52)

You're losing about $52/month long-term, give or take a few bucks...

Now, you can put down a bigger downpayment, which will bring your P&I down, and will increase your cash flow, but then your IRR/COC/ROI will likely decrease.


Small_lishproplogoJ Scott, Lish Properties, LLC
E-Mail: [email protected]
Telephone: 770-906-6358
Website: http://www.123flip.com
CHECK OUT MY BIGGERPOCKETS BOOKS: http://www.biggerpockets.com/flippingbook


Real Estate Investor · Northeast, Ohio


So is PMI Insurance included/factored in properly in the 50% rule then? And I know the 50% rule is just that, a rule. It just seems that if I were to include the PMI insurance into the 50% versus not having PMI insurance in the deal at all, there is an obvious cashflow difference.

So according to my example above, here are my numbers:

Total mortgage = $125,000 (including Reno funds - FHA 203k)
Mortgage payment (principal and interest @4.75%) = $652

Gross rents = $1,200 /month

X 50% = $600
Less:
- $150 PMI ins
- $58 homeowner ins
- $187.50 taxes /month
= $204.50 (left over for all other expenses)???

X 50% = $600
Less:
-$652 for debt service
= ($52) monthly cash-flow

Does this now seem correct? I know the 50% rule is just a rule and maybe I am focusing too much on it as a working equation. The $204.50 left over for ALL other operating expenses seems like it might be low, but then again maybe not?

Also, when the PMI insurance is "paid off" at 20% equity, I am still getting more cash every month in my pocket, but it would technically not increase my rents or cashflow under the 50% rule then, is this correct? Seems odd as I would be putting $150 more into my pocket every month.

I am understanding this more little by little so thanks for all your help!

P.S. J Scott, easy and simple video! Thanks

Craig



Real Estate Investor · Ellicott City, Maryland


Originally posted by Craig Sturgill:

So according to my example above, here are my numbers:

Total mortgage = $125,000 (including Reno funds - FHA 203k)
Mortgage payment (principal and interest @4.75%) = $652

Gross rents = $1,200 /month

X 50% = $600
Less:
- $150 PMI ins
- $58 homeowner ins
- $187.50 taxes /month
= $204.50 (left over for all other expenses)???

X 50% = $600
Less:
-$652 for debt service
= ($52) monthly cash-flow

Does this now seem correct?

I would include the PMI in the debt service, not the 50% expense column.

So, in your example above, the $150 wouldn't come out of the 50% in the part first, but instead would be added to the $652 debt service and come out of the second part, for a negative cash flow of $202/month.

And you'd have $350 to cover all the rest of your expenses (maintenance, property management, capex, etc).


Small_lishproplogoJ Scott, Lish Properties, LLC
E-Mail: [email protected]
Telephone: 770-906-6358
Website: http://www.123flip.com
CHECK OUT MY BIGGERPOCKETS BOOKS: http://www.biggerpockets.com/flippingbook


Real Estate Investor · Northeast, Ohio


@J Scott - Ok thanks for the help! Is there a sticky or something on this forum that shows literally all expenses and how they are factored into the 50% rule? If not, that might be helpful for me and other new investors to follow. I know there are several posts talking about the 50% rule, but I have not seen one with a completely exhaustive list of every expense that could be considered, and to which collumn it would fall in.

And to some of the more seasoned investors, how closely do you follow this rule? Do you just use it as a quick deal evaluation tool to see if a property is worth further analysis, or do you heavily stick to this rule as part of your overall investment decision?



Real Estate Investor · Portland, Oregon


@Craig Sturgill here is a property that was built in the 20s that had no upfront repairs. Most everything has been done to this property so it has gone from poor condition into very acceptable shape. You should not experience this extensive of repair very soon but eventually you will. These are the totals of 20 years ownership rental.

http://www.biggerpockets.com/files/user/Jeff1/file/sf-rental-income-and-expense-20-years



Real Estate Investor · Northeast, Ohio


@Jeff S., thanks for your reply and cost example. I see that over 20 years, your average monthly cashflow would equate to about $389 /month. This of course would not factor in paying debt service. Did you buy this free & clear or at least have positive cashflow?



Real Estate Investor · Ellicott City, Maryland


Originally posted by Craig Sturgill:
@J Scott - Ok thanks for the help! Is there a sticky or something on this forum that shows literally all expenses and how they are factored into the 50% rule?

Any costs associated with the property (not the loan) fall into the 50%. This includes taxes, insurance, maintenance, property management, utilites, lawn care, turn-over costs, vacancy, rent loss, concessions, capital costs, etc.


And to some of the more seasoned investors, how closely do you follow this rule? Do you just use it as a quick deal evaluation tool to see if a property is worth further analysis, or do you heavily stick to this rule as part of your overall investment decision?

For me, this is a quick and dirty estimating tool -- it tells me whether a property is worth looking at in more detail. 50% is a long-term average and won't be applicable to every property in every location and in every circumstance. In some cases, it could be closer to 40% or 60% -- you'll need to take into account things like high (or low) property taxes, HOA/condo fee dues, neighborhood, type of tenants, etc.


Small_lishproplogoJ Scott, Lish Properties, LLC
E-Mail: [email protected]
Telephone: 770-906-6358
Website: http://www.123flip.com
CHECK OUT MY BIGGERPOCKETS BOOKS: http://www.biggerpockets.com/flippingbook


Real Estate Investor · Portland, Oregon


Paid 25k with 2k down owner contract 9% interest. Did virtually no repairs for 13 yrs while section 8 tenant was there. One tenant during that time so cash flow all that time. When she moved I rehabbed it and changed the type of tenant and raised the rent. Had property paid off by the time rehab was done so borrowed some money to fix-up. Unfortunately the rehab was a real hassle and took 10 months and cost a lot. This was the only vacancy. Credit line used and paid off quickly.



Real Estate Investor · Portland, Oregon


Looked up everything, guess my memory was off a little. The down pymt was $1250 with pymt of $250 at 9.25% and 1/4 interest increase and 3% pymt increase per year, 10 yr balloon. The rent was $410 after an adjustment from $390.



Real Estate Investor · Portland, Oregon


Here is another. This is a duplex where I pay the water. Paid 52k. Same time period.

http://www.biggerpockets.com/files/user/Jeff1/file/income-and-expense



Real Estate Investor · Northeast, Ohio


Ok thanks guys for the information and sharing your knowledge! I now have a much better picture of how everything works. I also understand that the 50% Rule is just a rule and should not be used as THE only calculation for an investment. Further analysis should be done once I weed out all of the bad apples using the 50% Rule.

With my current deal, although in the short term there will be a negative cashflow of about $150 - $200 /month (mostly because of PMI), it is still a favorable deal for me so far. Because this will be owner-occupied by me, my other alternative is to spend $825 /month in rent (plus utilities) to live at another apartment owned by someone else. So although I will have initial negative cashflow, it will be made up by not spending the $825 rent of another apartment. After I meet the 20% equity (after 60 months on FHA) my PMI will drop off. I also think I can raise rents from $600 to $650 per side (duplex) with my minor rehab and upgrades. So at that point I will be slightly better than breaking even. I will also be managing this myself.





Sign up