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
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

Updated over 3 years ago on .

User Stats

22
Posts
4
Votes
Ryan Jones
4
Votes |
22
Posts

Condo Deal Analysis + Mold?

Ryan Jones
Posted

Here are the details: $155,000 list price; 2 bed, 1 bath, ~1,000 sq ft. Very well kept and upgraded, owner-occupied since 1994. Similar unit rented recently for $1495 however I would think that rate was a little high had I not been able to view it on Zillow history and going off rental market in ~2 weeks.

$155,000 purchase; 30 year loan 4% interest 25% down. Assume no repairs, total cash: $43,750 with closing costs.

Rent: $1,495

HOA: $285

Insurance: $65

Property Management: $100

Maintenance/Repairs: $50

Property Tax: $159

NOI: $716/month --> $8,598 annual

Mortgage: $555

Cash Flow w/o vacancy: $281/month --> $3,374 (7.7% Cash on Cash)

Cash flow w 8% vacancy: $162/month --> $1,938 (4.4% Cash on Cash) 

Thoughts on this deal?

Also, although the unit itself is upgraded and very nicely kept - it's truly move in ready and looks like 2020s upgrades, we noticed what appears to be mold in the hallway ceiling area. It's dry but I'm pretty sure it was mold. Unless someone looks up they'll miss it and think this condo is amazing. I'm expecting a bidding war and am prepared to offered cash at asking price with flexibility on move out/lease back. This mold concern seems so out of place given how well everything else was! Is this something that we need to make initial offer ignoring and then make sure it's inspected and fully remediated?