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.
Buying & Selling Real Estate
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 2 years ago,

User Stats

8
Posts
4
Votes
Bryce Richards
  • Rental Property Investor
  • Dallas, TX
4
Votes |
8
Posts

4 Pack House Deal Opinion

Bryce Richards
  • Rental Property Investor
  • Dallas, TX
Posted

I wanted to ask, as this is a bigger deal for me than I have done before and would love a second, third, fourth.... opinion.

4 houses - 3Bed 2Bath 1,895sf - 3Bed 2Bath 2,088sf - 3Bed 2Bath 1,913sf - 4Bed 2Bath 2,362sf
$750,000 for all 4 homes - $91 per sf
Homes have month to month leases at $1,450 each or $5,800 total
To bring them up to market conditions to sell would require $25,000 each (mix of HVAC, roof, paint, flooring, etc)

Average price per sf in the area is $135.
After renovations $750,000+$100,000 = $850,000 with market value of 8,258sf x $135 = $1,114,830... so potential profit $1,114,830 - $850,000 = $264,000 (less agent and government fees)

After $50k renovation, I could lease them at $1,700-1750 each or $6,800 total

Mortgage P&I at 6% with 25% down ($187,500) will be $3,372 a month.

Insurance is $4,800 a year of all 4 houses

Property Tax is $13,800 a year for all 4 houses

Monthly revenue - (not including maintenance or vacancy costs)

$5,800 - ($3,372+$400+$1,150) = $878 - $522 (PM fees) = $356 ($4,272 yearly)

After 50k in renovations to get them rental ready

$6,800 - ($3,372+$400+$1,150) = $1,878 - $612(PM Fees) = $1,266 ($15,192 yearly)

So, what would you do?

1) Buy them and don't touch them until the renters move out and fix them up then.

2) Buy them and flip them as each tenant moves out and sell them.

3) Buy them, fix them up for rental condition, and rent them at the higher rate.

4) Walk away

Loading replies...