Skip to content
×
Pro Members Get Full Access
Succeed in real estate investing with proven toolkits that have helped thousands of aspiring and existing investors achieve financial freedom.
$0 TODAY
$32.50/month, billed annually after your 7-day trial.
Cancel anytime
Find the right properties and ace your analysis
Market Finder with key investor metrics for all US markets, plus a list of recommended markets.
Deal Finder with investor-focused filters and notifications for new properties
Unlimited access to 9+ rental analysis calculators and rent estimator tools
Off-market deal finding software from Invelo ($638 value)
Supercharge your network
Pro profile badge
Pro exclusive community forums and threads
Build your landlord command center
All-in-one property management software from RentRedi ($240 value)
Portfolio monitoring and accounting from Stessa
Lawyer-approved lease agreement packages for all 50-states ($4,950 value) *annual subscribers only
Shortcut the learning curve
Live Q&A sessions with experts
Webinar replay archive
50% off investing courses ($290 value)
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Real Estate Deal Analysis & Advice
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

82
Posts
42
Votes
Jackson Carr
  • Investor
  • Napa, CA
42
Votes |
82
Posts

Cash Flow Duplex Success In Napa Valley, California

Jackson Carr
  • Investor
  • Napa, CA
Posted Dec 9 2016, 11:25

Hey All,

I just wanted to share my success on a duplex I have in Napa.

I bought a duplex of two 2/1 units right next to downtown on a "for sale by owner." The front was remodeled already and I remodeled the back to match. I focused most of the money on a extravagant kitchen. The units are right next to the new Culinary Art Institute/ Oxbow market.  

Purchase Price was 640k and I put an extra 15k into the back unit.

Debt and Expenses with reserves come out to be about 3900/month and each unit rents for 2300. It cash flows at 700/Month.

In terms of equity, comps in the market are in the 740-770 range.

If you have any questions, or would like to see more. Feel free to ask.

- I am looking to expand and buy more multi family in the Napa, Sonoma, Santa Rosa, Fairfield, Vacaville, Sacramento, Reno, And Vallejo Markets.

Thanks,

Jack

Loading replies...