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
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 over 4 years ago on .

User Stats

62
Posts
17
Votes
Dieudonne T.
  • Investor
  • Des Moines, IA
17
Votes |
62
Posts

practice analyzing deal # 10

Dieudonne T.
  • Investor
  • Des Moines, IA
Posted
Price 1% rule =desired rent
160,0000.011600
Des Moines, IA 50311
price 160,000
closing co 2500
monhrent 2,400.004 plex
repairs2000cosmetic
total cost162,000
Loans
price 160,000Down % |
downpay4000025.00%conventional       in a perfect world or a lot of years later in life
total loan120,000
Money Needed =44,500
MONTHLY ESPENSES
PAYMENT$533
tax $232M insureH insure
insurance $56056
vacancy1205%
repairs1687%
management26411%
CapEx30012.50%
utilities 28812.00%
TOTAL$1,961
EVALUATION
MONTHLY INCOME =439.00
YEARLY CASH FLOW=5268
CASH ON CASH =11%  8%+ = good15%+ = amazing
price for good cash on cash =already good
for amazing cash on cash=150000