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.
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 10 years ago,

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...