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.
Commercial Real Estate Investing
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 14 years ago,

User Stats

14
Posts
0
Votes
Dave House
  • Fort Lauderdale, FL
0
Votes |
14
Posts

What are your thoughts about this potential deal?

Dave House
  • Fort Lauderdale, FL
Posted

I'm looking at buying the apartment building I'm currently renting in & potentially the building next door with seller (same seller for both buildings) holding note @ 7.5%. The 2 multi family buildings fit together perfectly on side by side lots as if they're one complex with a courtyard. I have a 762 FICO and can put up to 25% down on both buildings.

Some instant appreciation may be attained by updating the units and a Community Redevelopment Assoc has begun improving the nearby (less tan 1/4 mile) beach access road to attract more businesses & beach goers, which hopefully will also lead to added natural appreciation in time, once completed.

So, am I doing these numbers the right way and what are your thoughts about this potential deal(s)? Thanks!

BUILDING #1
Built 1969
Current Owner Purchased in 1977 for $142,500
10 apartments; Two = 2BR/2BA, Eight = 1BR/1BA

INCOME APPROACH
$67,500 PGI x .50 = $33,750 NOI / 0.075 (Min 7.5% CAP Rate Desired) =
$450,000 Estimated Value

CASH on CASH RETURNS
$67,500 PGI x .50 = $33,750 NOI - $30,206.04 Debt Services =
$3,543.96 Before Tax Cash Flow / $90,000 Down Payment 20% x MAO =
0.039 Cash on Cash Returns

---

BUILDING #2
Built 1973
Current Owner Purchased in 1989 for $157,000
Legal 3 family; Two = 2BR/2BA & One = 3BR/2BA (Currently being rented as three 2 BR's + 1 Effic)

INCOME APPROACH
$31,800 PGI x .50 = $15,900 NOI / 0.075 (Min 7.5% Cap Rate Desired) =
$212,000 Estimated Value

CASH on CASH RETURNS
$31,800 PGI x .50 = $15,900 NOI - $14,230.44 Debt Services =
$1,669.56 BTCF / $42,400.00 Down Payment =
0.039 Cash on Cash Returns

---

BUILDING #1 + BUILDING #2
INCOME APPROACH
$99,300 PGI x 0.50 = $49,650 NOI / 0.075 (Min 7.5% Cap Rate Desired) =
$662,000 Estimated Value
vs.
$721,210 Tax Assessed Value

CASH on CASH RETURNS
$99,300 PGI x 0.50 = $49,650 NOI - $44,436.48 Debt Services = $5,213.52 BTCF / $132,400.00 Down Payment of 20% =
0.039 Cash on Cash Returns

Loading replies...