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 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Starting Out
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 14 years ago on . Most recent reply

User Stats

3
Posts
0
Votes
Conrad Erb
0
Votes |
3
Posts

newbie looking for triplex deal analysis

Conrad Erb
Posted

hi there.

I'm a first time poster and I'm looking for some feedback on a potential deal here on a triplex in the Philadelphia PA area.

This is my first foray into real estate investing, and I would like to know what I'm missing here and if there are any red flags.

(Why I'm buying a triplex - The idea is that in the first year, I would live in one of the units, and after one year, I would move out and rent all three units, so that I get the low owner-occupied rate the whole time. Yes, I checked with my lender about this.)

here are the numbers:

purchase price + closing costs is roughly 185k.
annual net rent is $24,500 (taking into account 7% nonoccupancy)

expenses: total $5k

taxes: $1500/annum (this is from the assessment)
maintenance: estimated $1850 a year (1% of the purchase price per year)
insurance: estimated at $1300
water and trash bill: estimated $1400

net operating income = $24k-$5k = $19k

debt servicing on 4.5%, 30 year fixed mortgage balance of $166k = $841 per month, and $10k yearly

cash flow = $19k (NOI) - $10k (debt servicing) = $9k per year cash flow

cash-on-cash return = cash flow of $9k/downpayment of $18.5k = approximately 53%

first year equity is $2200, so that's another 12% on my $18.5k downpayment, making the total ROI after the first year 65%!

this isn't taking into account possible appreciation and tax benefits.

So - these numbers look fairly healthy. Any thoughts? What am I missing here? of course, I'm not paying a property manager...I am the property manager for the first while :-)

about the property - a semi-detached home with three separate units. property looks to be in good condition, recently rehabbed, and in a neighborhood that is slowly gentrifying.

I would love to hear some feedback. I own my own business and have operated profitably for a few years, so I'm not a total idiot when it comes to how to be profitable and manage basic business operations, but real estate is both scary and exciting.

thanks!
youngreinvestor
philadelphia pa

Most Popular Reply

User Stats

15,749
Posts
10,947
Votes
Will Barnard
  • Developer
  • Santa Clarita, CA
10,947
Votes |
15,749
Posts
Will Barnard
  • Developer
  • Santa Clarita, CA
ModeratorReplied

First off, on a triplex, I doubt you could get 4.5% as that woudl be BEST case scenario, so count on it being a bit higher and also factor in the costs of the loan (points, appraisal, etc)
As far as your estimation of expenses, you left out quite a bit of items such as tenant damages, property management (even if you self-manage, you need to get paid for your work - you don't work for free do you?), advertising, accounting, legal, eviction expenses, (vacany of 7% - where did you get that figure?), utilities during vacancies, etc.

Check out some of the posts about the 50% rule, it would be a great place for you to start. I don't personally live or die by using 50% as my operating expenses, but do find it is helpful in a quick analysis.

Loading replies...