Is this a good deal ?

[Juan Campos]

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!

[Zee Abbas]

You may want to double check your numbers, with my calculations and your assumptions, this property does not positively cash flow per month.

[Juan Campos]

@Zee Abbas

Thanks I'm probably doing something wrong

I'm learning to run numbers

Can you post a breakdown if possible

[Juan Campos]

@Zee Abbas

Thank you I was looking at two different papers and can't believe I got confused, it's been a long day here at work thank you zee !