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 7 years ago,

User Stats

640
Posts
387
Votes
Azeez K.
  • Investor
  • Atlanta, GA
387
Votes |
640
Posts

MF Deal Analysis Help: 32 Units in Cobb County, GA - Would you do this deal?

Azeez K.
  • Investor
  • Atlanta, GA
Posted

Dear BP Community and MF Guru @Joel Owens 

I need some guidance from our experts on analyzing the deal below.

By the Numbers:

A.Property Information:

  • a.# of Units - 32

B.Rent Revenue Assumptions:

  • a.Monthly: $15,200 (Avg Rent 475 *32) equates to 182,400
  • b.Vacancy: 20% equates to 36,480
  • c.Rent Inflation: 1%

C.Property Acquisition Assumptions:

  • a.Price: $640,000
  • b.Closing Cost: 2%
  • c.Deferred Maintenance: $30,000

D.Operating Expense Assumptions:

  • a.Property Taxes/year: $10,000
  • b.Insurance/year: $7500
  • c.Utilities/year: 15,000
  • d.Property Management Rate: 10% - equates to $14,592
  • e.Repair Rate: 8% - equates to $11,674
  • f.Maintenance: 8% - equates to $11,674
  • g.Inflation(annual): 2.5%

E. Finance Strategy

  • a. Down payment: 20%
  • b. Interest Rate:  6%
  • c. Term: 15 years 

In Summary:

Effective Gross Income - $145,920

Total Opex - $70,439

NOI - $75,481

Net Cash Flow after Debt Service - $23,634

Questions:

  • 1)We want to know from our BP Community and Experienced MF investors about the overall deal? Would you do this deal?
  • 2) In your MF experience are the expenses under OPEX assumptions conservative?
  • 3) What additional expenses should we consider?

As always thanks for your input and guidance. Much appreciated. 

@Matt Wood @Mike O'Connor 

Loading replies...