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 8 years ago on . Most recent reply

User Stats

12
Posts
2
Votes
Rameez A.
  • Rental Property Investor
  • Teaneck, NJ
2
Votes |
12
Posts

Help decide on this deal

Rameez A.
  • Rental Property Investor
  • Teaneck, NJ
Posted

Hello Fellows,

Can you gurus pitch in on how this deal is and how should i move forward? my strategy is to House hack and rent one unit. I have a full time job so in my analysis i am paying rent to myself. I will self manage the property.

There are 2 units: Unit A (3 bed, 1 full bath, rents for around $2000), Unit B (4 bed, 2 full bath, rents for around $2800). All utilities separate. 

-------------------------------------------

Purchase Price: $424,900.00

Purchase Closing Costs: $10,000.00

Estimated Repairs: $5,000.00 (cosmetics)

Total Project Cost: $439,900.00

After Repair Value: $424,900.00 (no major work required)

Down Payment: $21,245.00

Loan Amount: $403,655.00

Amortized Over: 30 years

Loan Interest Rate: 4.500%

Monthly P&I: $2,045.26

Total Cash Needed

By Borrower: $36,245.00 

-------------------------------------------

Monthly Income: $4800.00

Monthly Expenses: $4049.00 ($200 vacancy +$200 repairs & maintenance +$200 capex + PMI $300 + Taxes 1103 + P&I 2045.26)

Monthly Cashflow ~ 750, COC ~ 25%

-------------------------------------------

Please correct if i made any mistake OR if i am missing something.

Loading replies...