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 7 years ago on . Most recent reply

User Stats

21
Posts
6
Votes
Trevor Muzzy
  • Tucson, AZ
6
Votes |
21
Posts

Tucson Duplex Numbers

Trevor Muzzy
  • Tucson, AZ
Posted
Hey BP community! I’m in contract on a duplex in Tucson and want to get some feedback on the numbers I am running on the property. What do you think about area & cash flow potential, and should I consider renting units on AirBnB? Property Details: 2830 N Park Ave, Tucson about 10 mins north of downtown and the university of Arizona. Duplex with separate 400 and 500 ft^2 unIts on the same lot. The larger is currently rented for $550 and the smaller one for $500. It needs a new roof on the back unit and front roof needs repairs. The front unit is livable but could use a cosmetic update. Both small units have wall HVACs (Is that sufficient for heating/cooling?) Property Numbers: Purchase price $108.5k w/ 20% Down loan at 4.75% gives me a $453 payment for principal and interest. Reno Costs: $3500 roof + $15k cosmetic update + $4k for other improvements/buffer = ~$24k Rent: $550 and $650 after repairs and updates with 9% PM fee, 8% vacancy. Other Numbers: 1200/yr property tax, $900/yr insurance, $1200/year MX/CAPEX, $250/yr eviction/lease renewal After running numbers, I’m seeing potential to cash flow $88-$256/month depending on how much units rent for. Also seeing between 2.75% and 6% cash-on-cash year 1. What am I missing? Would you move forward on this deal? Thank you! -Trevor

Loading replies...