Buying & Selling Real Estate
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated about 3 years ago on . Most recent reply
![Nicholas Wood's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1230652/1691332765-avatar-nwood.jpg?twic=v1/output=image/crop=740x740@88x0/cover=128x128&v=2)
Would you buy this 12 unit deal?
Would you buy this deal?
I'm located in WV.
12 unit fully occupied (6 storage buildings on the property as well).
4 units are 2 bedroom 1.5 bath, 8 units are 2 bedroom 1 bath
Location for this area is B+/A-
Total rental income monthly: $7180
Purchase Price: 650,000
Seller concession: $55,000 back at closing to give seller 595,000 and to give us money back for 2 new roofs and rainy day fund for future capex.
Gross Monthly Rent: 7180
Mortgage: (3204/mo) 15% DP on 650,000
Taxes: (834/mo) (currently 9000ish but I bumped up to 10,000/yr to be safe)
Insurance: (333/mo) (currently 3000ish I bumped up to 4000/yr)
Miscellaneous: (250/mo)
Total expenses: (4621)
——
Cash flow per month: roughly $2500
Per year: roughly $30,000 year
Down payment: $97,500 (half my own money half my dads money, want to get him paid back as quickly as possible and if he weren’t my dad I would plan to pay him 10-15% annualized for the loan. He is happy to do it for free and I am grateful.)
Total out of pocket: $48,750
Annual cash flow: roughly $30,000
Units were built in 1993, all have HVAC's, rents are $600 for 4 units and $575 for 8 units. Market rent for a 2 bedroom in this area is $650 conservatively. Also 6 storage units on property that generate additional $180/mo.
LOAN: 5/1 ARM, 3.5% interest, 15% down payment, 20 year Am
This will be my first multifamily acquistion, I am under contract with the seller and planning to review financials this week and then tour the units after the first of the year. Any tips would be appreciated.