Skip to content
Two investors reviewing resources on a laptop

Get industry-leading resources — for free

Unlock resources for every investing strategy and stage with a free account.

By continuing, you agree to BiggerPockets LLC's Terms of Use and Privacy Policy

Followed Discussions Followed Categories Followed People Followed Locations
Starting Out
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

User Stats

112
Posts
31
Votes
Juan Campos
  • Dallas Tx
31
Votes |
112
Posts

Is this a good deal ?

Juan Campos
  • Dallas Tx
Posted

Condo price is 115k

Down 3.5% closing 2%

Total capital requires 6.5k

Rents 950

- 5% vacancy

250 utilities

Annually

Hoa 2,652

Insurance 483

Taxes 2,519

I'll be managing

Noi $7,342

Debt service $ 5,979.93

Cap rate 6.38%

Coc return 21.81 %

Cashlfows $1,362.07

Principal pay down $2,129.75

Roi is 55.92%

Looking to invest on my first property

It's close to my job and it's a condo

This will fuel my next deal

And I will live in it one year before leasing it, not many duplexes in my area last one I saw listed for over 400k in a bad area.. and they are very limited..

What do you guys think? Pull the trigger?

It's small around 500 sqft condo.. but I want to get started ,should I wait ?

Thanks in advance

I've worked in apt maintenance before , i know a bit about remodeling incase minor things happen and

Have connections in that field as well on my side of the family hvac, plumming,welding,electric.

Thanks guys!

Loading replies...