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 almost 11 years ago on . Most recent reply

User Stats

16
Posts
3
Votes
Joseph S.
  • Frederick, MD
3
Votes |
16
Posts

Going to look at first potential buy and hold deal. Do my numbers validate digging deeper?

Joseph S.
  • Frederick, MD
Posted

Came across a foreclosed SFH that has been converted into a 3 unit building. Two 2br/1ba apartments and a 1br/1ba apartment. The list price is ~$350k, estimating $60k in rehab costs. I'm estimating ARV to be ~$450k. An identical, moderately renovated property nearby is renting at $1550 for 2br and $1150 for 1br. I would be looking to buy at as close to $315k as possible, but I calculated using a purchase price of $330k. I'll be going to visit the property with my agent and a contractor this weekend to get more accurate numbers. So here's what I have so far from the BP calculator:

Vacancy (10%): $316

CapEx (5%): $198

Management (5%): 198

Taxes: $375

Maintenance (5%): 198

Insurance: $100

PITI: $1,567

Sewer and Water: Tenants pay

Trash: Tenants pay

Heat/Utilities: Tenants pay

HOA: N/A

Monthly Income:
$3,950

Monthly Expenses:

$2,952

Monthly Cashflow:
$999.92

Total Monthly Cashflow using 50% Rule:

$408.42

Cash on Cash ROI:
15.35%

Any tips for the first showing?

Loading replies...