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
×
Try Pro Features for Free
Start your 7 day free trial. Pick markets, find deals, analyze and manage properties.
All Forum Categories
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

All Forum Posts by: Jessica Long

Jessica Long has started 7 posts and replied 27 times.

Post: Analyze this property with me? DMV area

Jessica LongPosted
  • Posts 27
  • Votes 4

@Russell Brazil it's in Lanham close to NASA Goddard and Roosevelt HS district. It's about under market price for that area from what I've been seeing. 

Post: Analyze this property with me? DMV area

Jessica LongPosted
  • Posts 27
  • Votes 4

I think something is wrong with the spreadsheet formula. I believe over a two year span it would be more like 197% annual ROI.

Here are my numbers. 

Purchase price $365,000.00
Purchase Closing costs$0.00 (gift in equity, est. $0 actual cash, $3k used from equity)
Repairs$2,600.00
Holding Costs$0.00
Down Payment$18,250.00
2nd mortgage to cover downpayment$0.00
All Personal Contributions$20,850.00
Total Investment$367,600.00
Total Loan Amount$346,750.00
Number of units1
Average Rent per unit (CELL E19)$3,000.00
PRIMARY MORTGAGE
Total Loan Amount$346,750.00
Interest Rate3.300%
Term Length of Loan ( in Months)360
Interest Rate per month0.00275
Monthly Mortgage payment for 1st Mortgage$1,518.61
2nd Mortgage
Total Loan Amount$0.00
Interest Rate0.000%
Term Length of Loan (in Months)30
Interest Rate per month0
Monthly Mortgage payment for 2nd Mortgage$0.00
Total monthly mortgage payment(S)$1,518.61
Monthly Insurance$104.17
Monthly Property Taxes$360.00
Other Monthly Expenses (HOA, Utilities, Maintenance, Etc)$940.00
Total Monthly Expenses (not with mortgage)$1,404.17
Total Monthly Expenses (with mortgage)$2,922.78
Other Monthly Income
Total Gross Monthly Income (Rent)$3,000.00
Total Annual Expenses (not mortgage)$16,850.04
Total Gross (Most Possible) Annual Income$36,000.00
Net Operating Income ($ left to pay mortgage)$19,149.96
Cap Rate (for multifamily/commercial)7.00%
VALUE BASED ON CAP RATE$273,570.86
Cashflow per month$77.22
Annual cashflow average$926.64
All Personal Cash Contributions$20,850.00
Annual cashflow$926.64
Annual “cash on cash” Return on Investment4.44%
Section 4: Hybrid Calculator (X years rent, then sale)
Total Investment $367,600.00
Years Held For2
Future Sale Price, Less Closing Costs $550,000.00
Total Sales Profit$182,400.00
Cashflow over X years (E42 x E47)$1,853.29
Total Profit Over X Years$184,253.29
Total Down Payment (E7)$20,850.00
ROI per year average*441.85% (I think this is wrong...)

Post: Analyze this property with me? DMV area

Jessica LongPosted
  • Posts 27
  • Votes 4

The prop. management fees are 1 month’s rent + $299 per renewal fee. Not knowing how often we’d have to pay this I guessed at 1 new tenant a year (hopefully not though).

All of the other numbers are in my spreadsheet (prop taxes etc...maybe easier if I just paste the whole thing in here...)...

Post: Analyze this property with me? DMV area

Jessica LongPosted
  • Posts 27
  • Votes 4

Hello! My husband and I are entering into real estate investing. We are looking at this property to purchase as a rental. We will be buying from family and likely getting a gift in equity once appraised to cover the down payment. Here are the details. We've plugged this into our spreadsheet but want to see what more experienced investors think:

Our Goal: Some cash flow (ideally at least $100/mo. after expenses), good resell value if renting does not work out (ROI per year average*470.06%, Annual "cash on cash" Return on Investment 32.65% - this is without a property manager which we are planning to avoid)

MD, PG County area, outside of DC: 4 bedroom, 3 bath, single family. Little to no repairs needed (under $2k-most not necessary)

Local market-hot, like everywhere. Housing prices up pretty high. A few decent industries (medical etc...)

Deal: $365,000 (Price it has been estimated to sell publicly: min. $410,000+)

Right now planning 5% down but that will prob. go up once get gift in equity. 3.3% interest, closing costs are around $3k for the loan (no agent fees since buying from the owner directly). 

A few unknown variables:

Rent: nothing to compare it to in our area but it's been getting a lot of bites in my "market research" listing at about $500 above what we need for it to cash-flow (There is potential for expansion within the property-basement apartment option pretty good potential)

Management: We plan to self-manage but have made room in the budget for a property manager as a last resort)

Monthly cashflow with a property manager: $77.22

Monthly cashflow without a property manager: $567

Potential cashflow with additional basement apartment (before renovations): $992

What else am I missing? We would love for it to cashflow more with a property manager but the numbers are the numbers (still shopping around for other management just in case). Any thoughts on this deal? If it was just for the equity I'd say it's a no-brainer, but we also would like some cashflow from it.

Thanks for any tips-really new at this and ready to learn! 

Thanks @Leo Watts and @Jack Seiden! We will seriously consider your perspective on this. Our immediate to near-future goals require cash flow but of course there is the appreciation factor. We’re trying to decide if it’s ethical to flip this house or sit on it for a while to appreciate when it’s being sold to us by family at a super reduced price. 

Thanks so much @Russell Brazil and @Joshua Haynes for taking the time to respond. I appreciate it. Yes, we know that if this property doesn’t work out, it will be a long time before we find something again (whether good cash-flow or not) but that’s not a reason to buy a property that doesn’t make sense numbers-wise. Thank you, again! 

Hello everyone! I'm Jessica and I'm new to Bigger Pockets and investing. 

My husband and I have begun the process of learning how to choose an investment property and are currently analyzing a property. We have an opportunity to buy a home off-market in the Prince George's County MD area. It meets many of the typical criteria (good school district, close to good job market industries, in good condition, and we are getting a very good deal on it-buying from family). 

Our challenge is that 

A. We have very few properties locally to compare it with since inventory is so low right now and 

B. We don't know how it will fare long-term since prices are inflated right now--ie. does it have longevity as a rental property down the road. I have no idea if we could continue to rent for the high amount that we could now, later. (I have run some market research at the numbers that make sense for the property to provide cash flow and have gotten many responses from potential tenants)

I have contacted some property managers to gain more insight in our market but was wondering about tips on how to further analyze this property. What else should we try before buying?

Thanks so much for any insight you can give us!