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.
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 about 7 years ago on . Most recent reply

User Stats

28
Posts
11
Votes
Josh Huber
  • Rental Property Investor
  • Coldwater, OH
11
Votes |
28
Posts

First Time Investment - Help!!!

Josh Huber
  • Rental Property Investor
  • Coldwater, OH
Posted

Hello Everyone! 

I'm new to real estate investing, but have read my fair share of books and Bigger Pockets forums to prime myself for what's to come down the road. 

I've been searching through this sellers-market for a few months now, and I think I've finally found a multifamily worth investing into. It's a 5-unit all-brick apartment, built in the late 1980's, with recent interior updates. However, since this will be my first real estate investment, I'd like to see if anybody disagreed with my numbers or ROI. Any input is appreciated! Thanks in advance!

Note: I flipped the home I currently live in, and plan to use a HELOC for my 20% down payment. Therefore, I will have to pay for 100% of the house each month, rather than 80%.

Listing Price: $239,000

Purchase Price: $200,000

Down Payment: $40,000

Income Generated (100% occupancy):       $2,844.00 (In the process of being increased to $2,960 because of remodel)

Principle & Interest:

20% (HELOC): $227.00

   80%:                                                                                  $811.00

Insurance:                                                                           $125.00

Property Tax:                                                                      $229.00

Electric (Common Area):                                                   $60.00 (Based off previous electric bill)

Water (Entire Building):                                                     $115.00 (Based off previous water bill)

Trash:                                                                                   $110.00 (Based off owner's historical records)

Repairs (5% of Income):                                                    $142.20

CapEx (5% of Income): $142.20

Vacancy (8% - 1 month annually per unit):                     $227.52

Management (10%):                                                           $284.40

Lawn Care (Mowing & Snow Removal):                          $50.00

Monthly Income:                                             $320.68

JUDGE HARSHLY! Thanks Again! 

-Josh

Most Popular Reply

User Stats

6,130
Posts
5,067
Votes
Brie Schmidt
  • Real Estate Broker
  • Chicago, IL
5,067
Votes |
6,130
Posts
Brie Schmidt
  • Real Estate Broker
  • Chicago, IL
ModeratorReplied

@Josh Huber - I don't know your area, and numbers are local, but overall I don't have any changes.  Just be aware that capex items cost the same regardless of the rent.  So the cost to replace a HWH is the same if the rents are $500/mo or $2000/mo -  so on my lower rent properties I use something like this to set my capex

Item Cost Useful Life Yearly Monthly
Roof $5,000 25 $200.00 $16.67
Furnace $2,500 20 $125.00 $10.42
Flooring $1,800 6 $300.00 $25.00
Plumbing $6,000 30 $200.00 $16.67
Fixtures $1,000 6 $166.67 $13.89
Water Heater $700 20 $35.00 $2.92
Appliances $1,000 8 $125.00 $10.42
Componants $1,000 10 $100.00 $8.33
Structure $10,000 30 $333.33 $27.78
Kitchen $4,500 15 $300.00 $25.00
Window $5,000 30 $166.67 $13.89
Paint $2,500 6 $416.67 $34.72
business profile image
Second City Real Estate
5.0 stars
20 Reviews

Loading replies...