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.
Creative Real Estate Financing
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 over 9 years ago,

User Stats

49
Posts
8
Votes
Luke M.
  • Investor
  • Cedar Falls , IA
8
Votes |
49
Posts

48 unit seller willing to carry back 18%

Luke M.
  • Investor
  • Cedar Falls , IA
Posted

48 unit apartment complex located in a C neighborhood. 44 2 bedrooms and 4 1 bedrooms. 3 of the roofs are brand new and one needs to be replaced. 

Common areas of the buildings have been all updated 2014 

seller bought in 2012 for very close to $2.1 and that is what he will sell them to me under contract. 

Loan amount will be $1,722,000 (not exactly sure on the rate yet, finding out) 

seller will carry back $378,000 at 3.5 for 10 years at $3,738 

Rent income/total income   324,060

Expense 

Advertising   $390.00

Insurance $31,200.00

Real Estate Tax 49,440

Repairs & Maintenance 13,312

Utilities 17,236.84 

Total  111,189.03 

Net Income 212870.97 

I am not sure on the vacancy rate. I am meeting with him Thursday to discuss some more details..

Without some main components can I get some thoughts/advice on this deal?

Loading replies...