Multi-Family and Apartment Investing
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
1031 Exchanges
presented by
Real Estate Classifieds
Reviews & Feedback
Updated about 7 years ago,
MF Deal Analysis Help: 32 Units in Cobb County, GA - Would you do this deal?
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.