Starting Out
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
1031 Exchanges
presented by
Real Estate Classifieds
Reviews & Feedback
Updated over 5 years ago,
Need help to evaluate a deal
Below are the details of a deal I am working on.
Its a multi unit complex in Austin, TX.
I have some buffer build in the maintenance costs however, cash on cash return on this deal currently stands at around ~7%. Do you think its worth pursuing the deal.
What can I flex in the below numbers (purchase price/capex, etc) that might make it lucrative deal. Any help would be highly appreciated.
Property Price | 1,740,000 |
Property Taxes (%) | 1.55% |
Property Taxes($) | 26,970 |
Other Closing Costs (%) | 1% |
Other Closing Costs ($) | 12,180 |
Total Property Value | 1,752,180 |
Expected Monthly Rent | 13,532 |
Occupancy rate | 93% |
Annual Rent | 162,388 |
Annual Rate (adj. Occupancy) | 151,021 |
Annual Gross Rental Yield | 8.7% |
Net Operating Income | |
Mortgage Interest | 58,706 |
Insurance | 7,000 |
Property Taxes | 26,970 |
HOA | - |
Capex | 6,960 |
Maintenance Costs | 17,400 |
Property Mgmt Fees | 10,080 |
NOI | 23,904.3 |
NOI/Month | 1,992.02 |
Net Rental Yield/Cap Rate | 1.4% |
Cap Rate ( Excludes Interest) | 4.7% |
PE Ratio | 73.30 |
Cash on Cash | 6.9% |
Thanks
Prabhat