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 almost 5 years ago on . Most recent reply

User Stats

41
Posts
15
Votes
Jon Dang
  • Investor
  • Houston, TX
15
Votes |
41
Posts

Analysis Quad Plex Help

Jon Dang
  • Investor
  • Houston, TX
Posted

Hi Bigger Pockets Family,

I am a long time listener, fresh graduate, and a renter for ~2 years now. I am ready to finally become a homeowner; living rent free via house hack. I am very excited this has been a long time coming. But, I won’t want my excitement to cloud my judgment. I am a numbers man, engineer by trade.

The deal is a quadplex in Baton Rouge, LA. The neighborhood is a C class. Not the best but itsa quit community with good people. All units are currently rented out and 2 tenants ($650) have been there for 5 years. Local comps are ~208k-225k from within the last year. My plan is to acquire this property via a FHA loan. Please let me know what yall think about this deal. Thank you!

Quadplex:

Age: 1981, 4510 sqft.

4 units (2b/1 bath)

Asking: $211,000 (Including closing cost).

Interest Rate: 3.375%

Rent: 2 ($650) and 2 ($750) , $2800 in Rent

Mortgage: $915.93/Month (with PMI)

Utilities: 0 (tenant pay electric/water).

Flood insurance: $75/month (not in a flood zone)

Taxes: $160/month

Insurance: $144.23/ month

Monthly payment (Sum): 1,333.16/ month

Capex (5%): 140/month

Repair (5%): 140/month)

Vacancy (8%): 224/month

Property Management (10%): 280/month (I may management myself.)

Sum: 784

Cash flow = Rent – Expense = 2800 – 1333.16 – 784

Cash Flow = $683/month

What do yall think about these numbers?

Now I got an inspection last week. There was some rooting wood around doors to each unit, some mold in one unit near the water heater, missing insulation, missing cover on light switches.

(The seller will take care of these.)

Roof is relatively new 4 years old, in good condition

Rehab cost: ~$5,000 (not including Hvac below)

Now what was found is that 3 of the 4 units HVAC system is very old. They’re around 12 years old (near end of life). They also run on R-22 freon. When R-22 gets banned next year what will happen?  Will I be unable to replace the freon therefore home warrant will have no choice but to replace it? I am concerned that if they go bad I may have to spend $10,000 – $20,000 for a new HVAC system.  They are in working order now.

What my lender and agent recommend is a Home Warrant on the HVAC. I always hear negative things about them putting on band aide and not replacing parts. Does anyone have experience? Will they actually replace the HVAC. $500/year to replace in case sounds too good to be true.

I am also going to ask the seller for $5,000 in credit (over 3 years) in insurance for HVAC. I have the reserves to replace the HVAC if needed but it’s worth asking. I would rather use the property cash.

How are home warrants? Is it too good to be true?

What are your options on the deals? I would appreciate and advice.

Thank you BP Family!

Most Popular Reply

User Stats

399
Posts
341
Votes
Patrick Menefee
  • Real Estate Coach
  • Charlotte, NC
341
Votes |
399
Posts
Patrick Menefee
  • Real Estate Coach
  • Charlotte, NC
Replied

@Johnny Dang those numbers are factoring in 4 renters but you said you’re househacking right? What rent will you be bringing in it you take one unit?

Loading replies...