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.
Multi-Family and Apartment 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 about 1 year ago on . Most recent reply

User Stats

46
Posts
6
Votes
Nicholas Kitchen
  • Rental Property Investor
  • Boynton Beach, FL
6
Votes |
46
Posts

GP & LP Investor Payout Math

Nicholas Kitchen
  • Rental Property Investor
  • Boynton Beach, FL
Posted

I'd love for someone to go through some math here. Everything I read talks about the pref and splits and percentages, but I don't know percentages of WHAT? Of the NOI, of the cash the LPs invested? Both?

Here is what I'm looking at:

46 Unit Apartment Building / Purchase price: $5,000,000

Rents are at $1k/month, 90% occupancy, with a 45% expense ratio. Brings NOI to: $322,920 (CAP: 6.45%)

Assumable Fannie Mae loan at 4.25% IO with a balance of $3,500,000 ($157,500 annual payments). IO runs out in 2028.

If I raised $1,500,000 (30%) at a 6% pref, how would you pay back your investors?

Distributions made monthly.


6% Pref to LPs

>6% to 10% to GP

>10% 70/30 split (LP/GP)

1. In this scenario, $322,920 NOI - $157,500 IO payments - $90k investor 6% pref = $75,420 remaining.

2. Do you take that $75,420 and divvy that up next? 

I'm just kind of lost where the calculations come from next.

Thank you.

Most Popular Reply

User Stats

1,066
Posts
1,619
Votes
Stuart Udis
#3 Innovative Strategies Contributor
  • Attorney
  • Philadelphia
1,619
Votes |
1,066
Posts
Stuart Udis
#3 Innovative Strategies Contributor
  • Attorney
  • Philadelphia
Replied

Nobody can appropriately comment on your question without reviewing the partnership/operating agreement. There is no set structure and is dependent on the terms of the agreement.

  • Stuart Udis
  • [email protected]
  • Loading replies...