Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
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

Updated about 7 years ago on . Most recent reply

User Stats

4
Posts
2
Votes
Damian Bornes
  • Spain
2
Votes |
4
Posts

Could be a good deal? Math Game!!

Damian Bornes
  • Spain
Posted

Dear all,

I´m looking for my first deal, I mean a 3bed house around 80m2 in south Spain (El Puerto de Santa María) where i live, 40.000€-70.000€. I would like buy and hold for rent, and the numbers are:

Purchase Price: 59.900€

ARV: 70.000€

Closing cost: 8.000€

Rehab: 2.000€

Annual Taxes: 480€

Down Payment: 30%

Loan Interest: 2.6%

Years: 30

Gross Monthly Rent: 450€

Monthly Insurance: 65€

Other Monthly Exp.: 20

Vacancy: 5%

Rep. And Maintenance 5%

Cap. Ex.: 5%

TOTAL: CASH FLOW= 90€ ROI =7.73%

As I looking for at least 100€ Cash Flow or ROI=10%, I will offer 55.000€, that means Cash Flow= 103€ and ROI= 8.31%

All your comments are wellcome!!

Thanks in advance for your help

Loading replies...