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 almost 5 years ago, 02/20/2020

User Stats

4
Posts
1
Votes
Sixto Velasco
  • Rental Property Investor
  • Melbourne, FL
1
Votes |
4
Posts

Help evaluating 6 unit multi family deal

Sixto Velasco
  • Rental Property Investor
  • Melbourne, FL
Posted

I’m new to investing in multi-family commercial properties. I have a couple of single family réstale properties and looking to step up into MF space. Need help evaluating an opportunity to invest in 3 duplexes, 6 units total in downtown Pensacola, FL. Developer build brand new houses on same street as the duplexes mentioned below.

What do you think??

Price= $520k

NOI = $41,770

Cap Rate = 8%

Annual Rent = $55,260

Insurance = $2594

Taxes = $2607

Management Fee = $4421

Reserves = $1658

Maintenance = $2210

Duplex # 1 - 2bed/1bath - 1175sqft - Renovated

Annual Rent = $19,020

Insurance = $950

Taxes = $881

Management Fee = $1522

Reserves = $571

Maintenance = $761

NOI = $14,336

Duplex # 2 - 2bed/1bath - 1175sqft - Renovated

Annual Rent = $20,640

Insurance = $650

Taxes = $840

Management Fee = $1651

Reserves = $619

Maintenance = $826

NOI = $16,054

Duplex # 3 - 2bed/1bath - 1175sqft - New roof in 2yr

Annual Rent = $15,600

Insurance = $994

Taxes = $886

Management Fee = $1248

Reserves = $468

Maintenance = $761

NOI = $11,380

Loading replies...