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 13 years ago on . Most recent reply

User Stats

37
Posts
4
Votes
Nicholas Morris
  • Homeowner
  • Beaumont, CA
4
Votes |
37
Posts

Would like opinions on this property

Nicholas Morris
  • Homeowner
  • Beaumont, CA
Posted

Property price 22k condo turn key or very minor repairs.

Analysis
Low side of rent 600/mo

P and I with 4400 down 95/mo
Property Management 60/mo
Vacancy 60/mo
Maintenance reserve 60/mo
Taxes 30/mo
Hoa 135/mo
(Hoa includes water, trash, sewer, insurance, exterior and roof maintenance.)

Gross income 600 - expenses (including p/i) 440 = 160 Cash flow

Annual cash flow 1920 / initial investment 4400 = 43.6 Cash on Cash return.

Some things I am concerned with is that the expense are above 50% of gross rents. 345/600. The thing is I wouldnt be worried about Roof or exterior maintenance so would my 10% maintenance reserve cover the maintenance costs? Anyone know if these hoa insurance policies are sufficient or do you have to supplement it?

Loading replies...