Skip to content

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

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