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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Followed Discussions Followed Categories Followed People Followed Locations
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 11 years ago on . Most recent reply

User Stats

30
Posts
2
Votes
Lauren Apicella
  • Residential Real Estate Agent
  • Naperville, IL
2
Votes |
30
Posts

Newbie Rental Analysis Needed!

Lauren Apicella
  • Residential Real Estate Agent
  • Naperville, IL
Posted

Hi all,

Wondering if you could give me some feedback on these numbers. This will be my first rental so much advise would be appreciated!! This home is in a good area, right near several colleges - therefore it would be rented by college students:

Purchase Price - $150,000

Annual Rental - $31,020

Expenses (taxes, insurance, repairs, utilities, PM, etc.) - $16,544 

NOI - $11,892

Annual Mortgage - $6,162

Cash ROI - 11.18%

Total ROI - 14.66%

What do you all think about these numbers? Does this seem like a good investment to you? Thanks in advance!!

Loading replies...