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 5 years ago on . Most recent reply
![Todd Kruger's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1498211/1621512931-avatar-toddk78.jpg?twic=v1/output=image/crop=1002x1002@0x91/cover=128x128&v=2)
I just purchased a 52 Unit complex-is this a good idea?
I just purchased a 52 Unit apartment complex for $1,975,000. I put 20% cash down and got a 7 year fixed rate of 4.55% amortized over 25 years from my bank with .25 origination and receive approx. net cash flow of $6,500/monthly. This complex is about 3.5 hours away from my home and has (2) employees: On site Property Manager & and on site Maintenance person. The complex is a B type property in a smaller town (40K) with an Air Force bace. There is a very strong rental history and always fully occupied with a waiting list. The property generates approx 19% cash on cash ROI and 9.23% CAP rate. The Monthly gross income is $26k and expenses just under $19k. Rents are about 10% under market and have room form increases as units turn.
My question: Does anyone do a sort of reverse syndication? Selling off a portion of my existing deal to get back my $400k cash and repeating the same model over & over? Should I even be considering this if I don't necessarily need the cash back to move forward on my next purchase? Should I just own & operate as was my original plan or is there another more lucrative avenue syndicating to get my $400k back and having $0 cash in the deal? THANKS BP!
Most Popular Reply
![Mike Dymski's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/499400/1621479461-avatar-miked75.jpg?twic=v1/output=image/crop=2049x2049@0x0/cover=128x128&v=2)
- Investor
- Greenville, SC
- 13,015
- Votes |
- 4,908
- Posts
Hey Todd. Congrats on the purchase. Couple of comments.
$500/month rents are typically not B class
At $10k per month ($19k - $9k mortgage), your expenses look lean, particularly with 2 employees.
Need to include a vacancy factor and cap ex reserves in your figures.
Another way to get your cash out is to raise the rents (which raises the property value) and refinance.