Skip to content
Two investors reviewing resources on a laptop

Get industry-leading resources — for free

Unlock resources for every investing strategy and stage with a free account.

By continuing, you agree to BiggerPockets LLC's Terms of Use and Privacy Policy

Followed Discussions Followed Categories Followed People Followed Locations
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

User Stats

48
Posts
4
Votes
Tom Medwin
  • Select a State
4
Votes |
48
Posts

First Rental Property - 6 Unit 120k

Tom Medwin
  • Select a State
Posted

I've had good success flipping 2-3 properties a year to supplement my income. I'm ready to start creating some passive income with rental properties. I can buy 2 identical 3 units that are side by side, all 2 bed 1 bath renting for $450 each (section 8). They are currently all rented on 1-year leases, tenants pay utilities.

Total expenses incl. taxes, insurance, grounds maintenance, etc. =
$6560/year 547/mo

Gross Rents = 6 Units Rented $32400/year $2700/mo.

Net = 25840/year 2153/mo (6 Units) $20440/year 1703/mo (5 Units)

Debt Service = 1000/mo (100% financing, 20 year term)

Deferred Maint = 450/mo

= 700/mo cash flow (6 units rented, which is what it is now) 253/mo (5 units rented)

Deal or no deal? Thanks in advance for any wisdom and/or insight!

Most Popular Reply

User Stats

24
Posts
2
Votes
Mary Hoyt
  • Clarkston, GA
2
Votes |
24
Posts
Mary Hoyt
  • Clarkston, GA
Replied

love your tagline... i have NO experience, but think your deal looks amazing!!! God bless, and I'm curious to hear what the experts say.

Loading replies...