General Real Estate Investing
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by

Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Creative Real Estate Financing
presented by

Tax, SDIRAs & Cost Segregation
presented by

1031 Exchanges
presented by

Real Estate Classifieds
Reviews & Feedback
Updated about 7 years ago on . Most recent reply

Buy&Hold - Would you consider this as a good deal?
Would you consider it as a good deal? If so, why?
Purchase Price $ 130.000
Improvements $ 5.000
Closing Costs $ 3.900
Total Cost $ 138.900
Downpayment20%
Finance Amt $ 104.000
Downpayment Amt $ 26.000
Interest Rate2,00%
Mortgage (yrs)25
Mortgage Payment $ 441
Loan fees $ 2.000
Cash Outlay $ 36.900
# of Units1
Total Rent/Month $ 1.400
Other Rev/Month $ -
Tenant Duration (months)0
Gross Rev/Month $ 1.400
Gross Rev/Year $ 16.800
Goss Cost/Month $ 618,75
Vacancy Rate4,0%
Tax rate: 21%
Key Values
Cost/Unit $ 138.900
Capitalization Rate6,27%
GRM 8,27
Cash ROI9,25%
Total ROI18,03%
DSCR1,65
Annual Cash Flow $ 3.413
After repair value: 160.000
Most Popular Reply

I would not consider this a good deal for me. Too much cash outlay, not high enough return on that cash. And did I read right that you have interest rate at 2%? Is that correct? Deals are good or bad based on your goals so while it's not a good deal for me, it could work for you.