Skip to content
×
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
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
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 over 10 years ago on . Most recent reply

User Stats

269
Posts
67
Votes
Flavio Zanetti
  • Investor
  • Andover, MA
67
Votes |
269
Posts

Any flaws with this deal?!

Flavio Zanetti
  • Investor
  • Andover, MA
Posted

A friend investor is unable to get financing for this property and he mentioned it to me, details as follows: 

Purchase Price: 405K (50 days in the market - current owner is retiring)

4 Units - 3 bedrooms each

All units rented @ 1023.00 (including heat) - $ 49,104

Assessment: $ 63,400.Land + $ 256,400. Building = $ 319,800

Expenses in 2014: 

Cleaning $ 911.35

Insurance $ 1,316.00

Taxes $ 6,226.00

Trash Removal $ 125.00

Property Maintenance $ 5,127.50

Contractor Services $ 1,200.00

Exterminators $ 1,255.00

Plumber $ 752.00

TOTAL $ 16,912.85 (Oil is not included and this property is in New England)

NOI - 49,104 - 16,912.85 = $ 32,191.50 (not accounting heating oil)

P.S. Property is close to a university and hypothetically tenants should not be difficult to come by...

Interested to hear your thoughts, opinions, suggestions, etc.

Loading replies...