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 almost 5 years ago,

User Stats

7
Posts
2
Votes
Ryan Clampitt
  • Real Estate Broker
  • Laguna Niguel, CA
2
Votes |
7
Posts

Which property is a better buy and hold option

Ryan Clampitt
  • Real Estate Broker
  • Laguna Niguel, CA
Posted

I am currently very close to securing one of the two properties for my investment portfolio. I wanted to obtain the groups opinion on which property may be the better purchase and hold investment option. The cash on cash return is not as high as I would like in year one. However, I am basing this decision on the cash on cash return in years three to five and so on.

Please review both options and provide any and all suggestions, comments and considerations. All responses are greatly appreciated.

Option 1:

Green Bay, WI. - 16 units

Asking Price: 1.275mil

Purchase Price: 1.2mil

25% down - $300,000

Monthly PI - $5,400 based on a estimated 5.25% rate / 25 year term

Total Monthly Income: 12,190.00

Total Monthly Expenses: 10,297.00

Monthly Cash Flow: $1,892.00

NOI: $87,425.00

Cash on Cash ROI: 7.32%

VS.

Option 2:

Rio Rancho, NM - 12 units

Asking Price: 1.2mil

Purchase Price: 1.0mil

25% down - $250,000

Monthly PI - $4,500 based on a estimated 5.25% rate / 25 year term

Total Monthly Income: 11,600.00

Total Monthly Expenses: 9,600.00

Monthly Cash Flow: $2,000.00

NOI: $77,940.00

Cash on Cash ROI: 9.23%

Please let me know if anyone needs additional information.

Thank you.