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

1523 topics, 14441 posts — Last Post 04/24/14, 11:47AM

BiggerPockets Exclusive PRO Area

117 topics, 841 posts — Last Post 04/23/14, 08:28AM

New Member Introductions

10991 topics, 86626 posts — Last Post 04/24/14, 11:48AM

Real Estate Success Stories

399 topics, 6215 posts — Last Post 04/24/14, 08:56AM

General Real Estate

General Real Estate

Buying & Selling Real Estate

5997 topics, 47260 posts — Last Post 04/24/14, 11:47AM

Renters

651 topics, 5869 posts — Last Post 04/24/14, 11:50AM

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

659 topics, 6323 posts — Last Post 04/24/14, 09:58AM

Reviews & Feedback

Real Estate Deal Analysis and Advice

3714 topics, 29782 posts — Last Post 04/24/14, 11:24AM

Real Estate Guru, Book & Course Reviews and Discussions

1139 topics, 11609 posts — Last Post 04/24/14, 10:32AM

Ask About A Real Estate Company

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

Real Estate Investing

Real Estate Strategies

Wholesaling

5640 topics, 43978 posts — Last Post 04/24/14, 11:25AM

Rehabbing and House Flipping

3354 topics, 31109 posts — Last Post 04/24/14, 07:10AM

Real Estate Development & New Home Construction

554 topics, 4695 posts — Last Post 04/24/14, 06:22AM

Innovative Strategies

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

Tax Liens, Notes, Paper, & Cash Flows Discussion

868 topics, 6696 posts — Last Post 04/24/14, 11:40AM

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

700 topics, 4961 posts — Last Post 04/24/14, 11:26AM

1031 Exchanges

143 topics, 1063 posts — Last Post 04/24/14, 11:10AM

Foreclosure Investing

General Foreclosure & Pre-Foreclosure Forums

1692 topics, 11317 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, 10604 posts — Last Post 04/24/14, 07:13AM

Short Sales

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

Landlord & Tenant Forums

Landlord & Rental Property Questions

7254 topics, 71226 posts — Last Post 04/24/14, 10:51AM

Mobile Homes & Mobile Home Park Investing

639 topics, 5146 posts — Last Post 04/24/14, 05:13AM

Investor Basics

Starting Out

7735 topics, 60700 posts — Last Post 04/24/14, 11:31AM

Investor Psychology

432 topics, 6111 posts — Last Post 04/24/14, 08:55AM

General Real Estate Investing

4730 topics, 37330 posts — Last Post 04/24/14, 10:47AM

Real Estate Investor Marketing

1740 topics, 14163 posts — Last Post 04/24/14, 08:42AM

Commercial Real Estate

Commercial Real Estate Investing Forum

1413 topics, 9015 posts — Last Post 04/24/14, 10:58AM

Multi-Family and Apartment Investing

1123 topics, 9399 posts — Last Post 04/24/14, 10:57AM

The Business of Real Estate

Real Estate Technology and the Internet

Real Estate Technology, Social Media & Blogging

645 topics, 4913 posts — Last Post 04/24/14, 05:42AM

Business Basics

Goals, Business Plans & Entities

835 topics, 7593 posts — Last Post 04/24/14, 10:32AM

Real Estate Finance & Legal

Financial, Tax, and Legal

Tax, Legal Issues, Contracts, Self-Directed IRA

2803 topics, 20138 posts — Last Post 04/24/14, 08:22AM

Property Insurance

312 topics, 2059 posts — Last Post 04/24/14, 10:22AM

Personal Finance Discussion

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

Loans, Mortgages, Credit Lines

Private & Conventional Lending Discussion

2853 topics, 19853 posts — Last Post 04/24/14, 11:40AM

Creative Real Estate Financing

1221 topics, 8863 posts — Last Post 04/24/14, 11:42AM

Crowdfunding Real Estate

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

Real Estate Professionals

Real Estate Professionals

Real Estate Agents

1218 topics, 8043 posts — Last Post 04/24/14, 11:46AM

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

2018 topics, 11761 posts — Last Post 04/24/14, 10:05AM

Americans & International Real Estate

162 topics, 572 posts — Last Post 04/24/14, 03:31AM

Foreigners Buying in the USA

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

Canadian Real Estate

66 topics, 440 posts — Last Post 04/24/14, 05:54AM

Marketplace

Real Estate Marketplace

Real Estate Marketplace

15090 topics, 54147 posts — Last Post 04/24/14, 11:08AM

Real Estate Events and Happenings

168 topics, 2609 posts — Last Post 04/24/14, 11:03AM

Off-Topic

Off Topic

Off-Topic

2907 topics, 32447 posts — Last Post 04/24/14, 07:23AM

Housing News & Real Estate Market

921 topics, 8393 posts — Last Post 04/24/14, 11:45AM

BiggerPockets Real Estate Investing Summit

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

BiggerPockets Resources

Forums » Landlord & Rental Property Questions » Help analyze first deal-Duplex

Help analyze first deal-Duplex

4 posts by 3 users

Signup

Real Estate Investor · Latonia, Kentucky


We're looking at a duplex of 2/1s that are rented currently for $450 with 6 months left and $480 month to month. Overall the building is in great shape, with the only major maintenance issue that I can see is that the roof looks at least half way through its life.

It's listed for $49,500 but has been on the market over a year likely due to comps. (Not many duplexes selling above 35K in the West Price Hill area of Cincinnati.) The max we'll pay is $35,000. Financing will be 30% down ($10,500), 6% for 15 years with a payment of 206.74

Expenses monthly are:
-Taxes $115.66 currently
-Insurance $52.25
-Maintenance (10% of rent) $93
-Utilities ($50 per quarter, per unit for water and sanitation) $33.33
-Management (10% of rent) $93
-Vacancy (10% of rent) $93

Once I take my expenses and debt service from my gross rent, I'm left with $243.01 cash flow for a 27.77% COCR. If I understand correctly, my NOI is $5397 for a CAP rate of 15%.

Looking forward, I should be able to reduce the taxes to about $800 with a revaluation and market rent for 2/1s is about $550. These units are nicer than most in a little nicer area and they have AC, so I think higher rents might be justified.

Let me know what you think.



Residential Landlord · Lima, Ohio


Your numbers look fine Mike. How are you financing this and where in Cinci is this exactly - I lived in Cinci for 7 years. good luck


Small_logo_03Ben Leybovich, JustAskBenWhy.com
E-Mail: [email protected]
Telephone: 1.888.508.9643
Website: http://www.JustAskBenWhy.com
Ben Leybovich, Syndicator / Creator of Cash Flow Freedom University http://www.JustAskBenWhy.com


· Apopka, Florida


The numbers look good. However for your first deal, are you up to managing a cheap duplex in Price Hill?

Cash flowing deals are easier to find in tough areas, but it takes a special type of landlord to profit in such areas. Tests can come when you least expect them.

But I seem to recall that East PH was worse than WPH. But I could be out of date since I left Northern KY several years ago.



Real Estate Investor · Latonia, Kentucky


I appreciate your feedback. I'm financing through a local portfolio lender. The building is actually in great shape and is in a nice part of West Price Hill. I also think I'm up to the challenge as I'm very familiar with low income folks through my job. East Price Hill is a worse, but it's hit and miss all over. I'll also be using a local property management company to handle the day to day stuff.





Sign up