Skip to content
×
Pro Members Get Full Access
Succeed in real estate investing with proven toolkits that have helped thousands of aspiring and existing investors achieve financial freedom.
$0 TODAY
$32.50/month, billed annually after your 7-day trial.
Cancel anytime
Find the right properties and ace your analysis
Market Finder with key investor metrics for all US markets, plus a list of recommended markets.
Deal Finder with investor-focused filters and notifications for new properties
Unlimited access to 9+ rental analysis calculators and rent estimator tools
Off-market deal finding software from Invelo ($638 value)
Supercharge your network
Pro profile badge
Pro exclusive community forums and threads
Build your landlord command center
All-in-one property management software from RentRedi ($240 value)
Portfolio monitoring and accounting from Stessa
Lawyer-approved lease agreement packages for all 50-states ($4,950 value) *annual subscribers only
Shortcut the learning curve
Live Q&A sessions with experts
Webinar replay archive
50% off investing courses ($290 value)
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
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
Account Closed
  • Houston, TX
0
Votes |
12
Posts

Help looking at my first deal

Account Closed
  • Houston, TX
Posted May 7 2015, 13:55

Im looking at a townhouse investment. This is my first potential deal. I like it for several reasons. For one, it appears to be virtually turnkey. This is a new townhouse development that is not yet complete in construction. They've already sold 30% of their inventory, and leased every unit except for one so far, and they have gotten their $2,400 rent price on all units. The seller/developer has his own property management company that will handle this property, and currently handles other properties in the surrounding area. Below is an overview of the numbers.

  • 4bed/4.5bath    
  • 1,760sq ft    
  • Attached 1st level garage    
  • Private fenced and grass backyard for each unit
  • Modern appliances and design
  • Community amenities such as pool and bbq areas

Initial Investment:

  • Asking price: $239,900
  • Initial Investment: $48,000 (20% down) + $8,000 (closing cost est)
    • $56,000 total

Monthly Income:

  • Rental rate: $2,400

Monthly Expenses:

  • HOA Monthly fee: $125
    • Covers everything exterior... painting, fencing, mowing, etc
  • Projected taxes: $450/month
  • Hazard Insurance: $55/month
  • Management company: $168 (7%) 
  • Projected Mortgage Note: 30yr note assuming fixed 4.5% interest rate
    • $970
  • TOTAL: $1,768/month

Net Cash Flow: $632/month

Does anyone have any initial thoughts or things I may be overlooking? I would likely be looking to hold this for 5 years and then evaluate the market. Obviously, I would be willing to adjust my exit strategy dependent on the market. 

Loading replies...