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
General Real Estate 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 about 7 years ago on . Most recent reply

User Stats

17
Posts
1
Votes
Fabio Busatto
  • Italy
1
Votes |
17
Posts

Buy&Hold - Would you consider this as a good deal?

Fabio Busatto
  • Italy
Posted

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

User Stats

3,926
Posts
4,385
Votes
Jason D.
  • Rental Property Investor
  • St. Petersburg, Fl
4,385
Votes |
3,926
Posts
Jason D.
  • Rental Property Investor
  • St. Petersburg, Fl
Replied
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.

Loading replies...