Multi-Family and Apartment Investing
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 7 years ago on . Most recent reply
![Colton Sibley's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/784469/1621497344-avatar-coltons8.jpg?twic=v1/output=image/cover=128x128&v=2)
My first deal deal on a quad 9.5 cap ( thoughts and suggestions)
Most Popular Reply
![Todd Dexheimer's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/582370/1621493107-avatar-toddd23.jpg?twic=v1/output=image/cover=128x128&v=2)
- Rental Property Investor
- St. Paul, MN
- 3,659
- Votes |
- 3,016
- Posts
Ok, here's the bubble burst. Taxes will go up when you buy unless it's already assessed at $175k (check with your county on how they assess based on new purchase price). Lawn maintenance seems very low for South Carolina unless there is no yard and it's just landscaping. Also, there is no maintenance costs, which will run 10-15% of the gross rents. You don't have a replacement reserve (5%), Also, admin costs (bank fees, accountant fees, city license and inspection fees, etc). Last is that you will have vacancy, so you need to calculate that. On a 4 plex I always use 10% of the gross.
Here are my numbers:
Potential Income = $22000
vacancy = $2,200
Economic income= $19,800
Expenses:
Taxes = $1667 (likely to be closer to $2000)
Water/sewer= $1800
Garbage = $480
Lawn = $350 (likely higher - get a quote)
Insurance = $1137
Maintenance = $3000
Admin = $440
Replacement reserve = $1,100
Expenses: $9974
Income = $9,826
When I run my numbers I also use a management fee of 10% of the collected income. One added income thing you can do is add coin laundry. That likely will add $50/month of income.