All
Members
Companies
Blog
Forums
Podcast
Webinars
    User Log in  /  Sign up
  • Forums
    Newest Posts Trending Discussions Followed Forums Real Estate News & Current Events General Landlording & Rental Properties Buying & Selling Real Estate Deal Analysis See All
  • Education

    Read

    BiggerPockets Blog BPInsights: Expert Analysis Guides Glossary Reviews Member Blogs

    Watch

    Webinars Video Library Financial Independence Blueprint Intro to Real Estate: Rentals

    Listen

    BiggerPockets Real Estate Podcast BiggerPockets Money Podcast BiggerPockets Business Podcast Real Estate Rookie Podcast Daily Podcast (Audio Blog)

    Topics

    Business Operations Finance Finding Deals Property Management Property Types Strategy
  • Network

    Recommended Vendors

    Real Estate Agents Mortgage Lenders Hard Money Lenders Insurance Contractors Investment Companies Build Your Team

    Search

    Members Events Jobs
  • Tools

    Calculators

    Rental Property Fix and Flip BRRRR Rehab Estimator
    Wholesaling Mortgage Payment 70% Rule Airbnb

    Services

    BPInsights: Property Insights Tenant Screening Property Management Lease Agreement Packages

    New Feature

    BPInsights (beta)

    Quickly analyze a property address or ZIP Code to compare your rent in your neighborhood.

    Analyze a property
  • Find Deals
    Real Estate Listings Find Foreclosures External Link Ads, Jobs, and Other
  • Bookstore

    Real Estate Books

    Profit Like The Pros Bidding to Buy See all books

    Featured Book

    BiggerPockets Wealth Magazine book cover
    BiggerPockets Wealth Magazine

    Written by financial journalists and data scientists, get 60+ pages of newsworthy content, expert-driven advice, and data-backed research written in a clear way to help you navigate your tough investment decisions in an ever-changing financial climate! Subscribe today and get the Oct/Nov issue delivered to your door!

    Get the Magazine
  • Pricing
Log In Sign up
User
Quick search links
Podcast Hard Money Lenders Books Washington
ForumsArrowReal Estate Deal Analysis and AdviceArrowRental Property Analysis
  • Newest Posts
    • Newest Posts
    • Unanswered Discussions
  • Trending
    • Top Discussions
    • Trending Discussions
  • Browse Forums
Search Nova
Create post

Rental Property Analysis

5 Replies

  • Share on Facebook
  • Share on Twitter
  • Share on LinkedIn
Rotate Log in or sign up to reply
user profile avatar
Check Rosette Top Subject:
Maintenance
  • Posts 53
  • Votes 5

Alan Hicks
Investor from Lawrenceville, Georgia

posted over 3 years ago

Purchase Price = $150,000

Down Payment = $30,000

Mortgage = $120,000 ( payment with insurance/taxes = $808 )

Rent = $1100/month

End of year 1:
Total Income = $13,200

Mortgage/Tax/insurance = $9,696

Profit = $3,504

Reduction in principle = $2,101

Total profit = $5605

ROI = $5605/$30000 = 19%

Thoughts ?

Of course, i would love to buy houses for 50k and flip for 150k.. but that's not going to happen in metro atlanta.

Rotate Log in or sign up to reply
user profile avatar
  • Posts 447
  • Votes 268

Steve DellaPelle
Property Manager from Reading, MA

replied over 3 years ago

@Alan Hicks  Do not forget about:

- Cap Ex

- Maintenance

- Vacancy

- Other (Property Manager, Utilities, etc.)

Rotate Log in or sign up to reply
user profile avatar
  • Posts 3.3K
  • Votes 3.8K

Andrew Johnson
Real Estate Investor from Encinitas, California

replied over 3 years ago

@Alan Hicks Here's what does happen in the Atlanta metro area:  break/fix maintenance, vacancy, cap-ex, owner-paid utilities, evictions, etc.  I'm being a little glib but it's just to underscore (as @Steve DellaPelle points out) that your "Profit" isn't your profit.  There's a good chance that this property will be cash-flow negative over the course of ~5 years with the numbers that you've provided.  

Rotate Log in or sign up to reply
user profile avatar
Check Rosette Top Subject:
Maintenance
  • Posts 53
  • Votes 5

Alan Hicks
Investor from Lawrenceville, Georgia

replied over 3 years ago

I just sold one of my properties.

Purchase = 90,500

Sold ( 3 years later ) = 133k

But I also have a rental from 2005

Mortgage = 808

Rent = 700

Been doing that for 12 years... yes.. I pay 108 per month.

Rotate Log in or sign up to reply
user profile avatar
  • Posts 2.1K
  • Votes 1.8K

Anthony Dooley
Investor from Columbus, Georgia

replied over 3 years ago

ROI is 11%. It's not bad if the renter always pays, nothing breaks, insurance or taxes never go up. I think you over paid. This is a great time to sell it and buy a better deal.

Rotate Log in or sign up to reply
user profile avatar
  • Posts 22
  • Votes 16

Jarrett King
Professional from Nashville, Tennessee

replied over 3 years ago

11.7% cash on cash isn't bad assuming it's self managed and occupied with no issues. This is more an appreciate/debt reduction play. If the area is appreciating, you may make a good return on the sale. 

Rotate Log in or sign up to reply
  • 1
Related Resources Real Estate Deal Analysis and Advice
The 2% Rule: Fact, Fiction, or Feasible? (Updated 2021)
Is That Neighborhood Up-and-Coming? Here’s How to Tell
Do Your Due Diligence Before Digging Up Dirt: Investing in Vacant Land 101
Best Deal Ever: How a Postcard Gets the Phone Ringing
Meet the Investors: I Sold My Wife on House Hacking With a PowerPoint (& Soon We’ll Live for Free!) Featuring Joaquín Camarasa
Resources Read, see, and learn more!
Link Real Estate Investment Calculators
Link BiggerPockets Blog
Link Path to Purchase
Link Mortgage Loans
Link Find a Contractor
Link Real Estate Agents
Link Hard Money Lenders
Link Real Estate Listings

Top Contributors

Joe Villeneuve
Joe Villeneuve
Plymouth, MI
8.71
Score
Collin Lee Johnson
Collin Lee Johnson
Mankato Minnesota
8.39
Score
Peter M.
Peter M.
DFW, TX
7.57
Score
Joshua Dorkin
Joshua Dorkin
Denver, CO
6.43
Score
Brian Burke
Brian Burke
Santa Rosa, CA
5.39
Score

Real Estate Deal Analysis and Advice Trending Discussions

  • Question on COC calculation standards
    4 Replies
  • ADVICE WANTED - Options for 91k purchase with 25k of work
    3 Replies
  • 1st of many, 265 Weaver
    5 Replies
  • Is this a good or bad deal?
    3 Replies
  • I need advice on a new built property that i paid down payment on
    2 Replies
Log in Sign up

Log in

Forgot password?

If you signed up for BiggerPockets via Facebook, you can log in with just one click!

Log in with Facebook

Or
btn_google_dark_normal_ios Created with Sketch. Continue with Google

Let's get started

We just need a few details to get you set up and ready to go!

Use your real name

Use at least 8 characters. Using a phrase of random words (like: paper Dog team blue) is secure and easy to remember.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.

Or
btn_google_dark_normal_ios Created with Sketch. Continue with Google

Why create an account?

Receive a free digital download of The Ultimate Beginner's Guide to Real Estate Investing.

Connect with 1,000,000+ real estate investors!

Find local real estate meetups and events in your area.

Start analyzing real estate properties, we do the math for you.

It's free!

Explore

  • Membership
  • Community
  • Education
  • Marketplace
  • Tools
  • FilePlace
  • REI Resources
  • Perks
  • Glossary
  • Reviews
  • iOS App
  • Android App

Company

  • About Us
  • Press
  • Advertising
  • Careers
  • Stats
  • Contact Us

Important

  • Editorial Guidelines
  • Terms of Use
  • Rules
  • Privacy
  • FAQ

Social

  • Facebook
  • Twitter
  • YouTube
  • Instagram
© 2004-2021 BiggerPockets, LLC. All Rights Reserved.