Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. 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 on .

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