Skip to content
×
PRO
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
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
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 5 years ago,

User Stats

4
Posts
2
Votes
Prabhat M.
  • San Jose, CA
2
Votes |
4
Posts

Need help to evaluate a deal

Prabhat M.
  • San Jose, CA
Posted

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