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
Multi-Family and Apartment Investing
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 almost 6 years ago on .

User Stats

26
Posts
6
Votes
Jeremy Corporan
  • Rental Property Investor
  • Haledon, NJ
6
Votes |
26
Posts

Help with analyzing deal

Jeremy Corporan
  • Rental Property Investor
  • Haledon, NJ
Posted

Hello all, so I’ve come across a potential property I like and need help analyzing this deal.

Purchase price $399,000

Unit 1 has 3 bds and 1 bath

Unit 2 has 2 beds and 1 bath

Property taxes are 12k

Rent roll is $3,600

I’ll be putting 5% down

PMI around $230

Home Ins. $150

Interest rate 4%

Closing cost I’ll be conservative and say $10,000

Repair cost $10,000

30yr mortgage

Utilities seperate

Vacancy 5%

Repairs. 8%

Capital. 8%

Annual income growth 2%

I would appreciate any knowledge you are able to

Give me on the deal including what would be the “homerun” number for cash flow. Thanks again!

Annual PV growth 2%

Annual Expense growth

Loading replies...