Check my analysis

[Tyler Garza]

Deal :

Duplex Home
2 beds / unit
2 baths / unit
3,000 sqft
Asking 300k

60k down

Est rent/yr - 31,200

5% Vacancy

20% Op Expense

Mortgage 240k assuming 7%

Results: 

CF - 6,600

Cocr - 11%

Cap - 8%

Looking at this for a buy and hold and trying to determine if I am analyzing this right

[Kevin Sobilo]

Nothing like I came up with. Of course, I had to make additional assumptions about the cost of property taxes, insurance etc.