Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. 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 almost 8 years ago on . Most recent reply

User Stats

39
Posts
8
Votes
Dan Miles
  • Inspector
  • Fuquay Varina, NC
8
Votes |
39
Posts

Small Apartment complex deal

Dan Miles
  • Inspector
  • Fuquay Varina, NC
Posted

Hi fellow BPers!

I'm interested in a multi-family property and need fresh eyes looking at it to decide if it is a good deal or not.  My only concern is cashflow is low at this point.  It's a 20 unit complex. With a 1200sqft. house on the property as well.  5 separate buildings of 4 units a piece.  12 2bd units (700sqft) and 8 1bd units (600sqft.).   Figuring 30% GI for expenses

List Price: $619,000

2016 Gross income: $84k

Expenses:  $25,200/yr

Insurance: $2350/yr

Tax: $8,000/yr

Debt service: $40042.56/yr

---------------------------------

Profit: $8407.44/yr.

This is a commercial loan with 20% down ($123,800) at 5.25% for 20yrs.

So $8407/yr.  doesn't sound like much for a 20 unit.  Vacancy is at 16%.  So there might be room there.  The management company says that the owners have not raised rents for a long time, but discourage doing it quickly as to nut run people out.  Looks like owner pays water also but I'm not positive.  There is room to grow seeming as there is no central a/c or heat.  They have window units and baseboard heat.  

So tell me what you think!!

Thanks!!

Dan Miles

  • Dan Miles
  • Most Popular Reply

    User Stats

    970
    Posts
    1,652
    Votes
    David Zheng #4 Real Estate Deal Analysis & Advice Contributor
    • Investor
    • Saint Louis, MO
    1,652
    Votes |
    970
    Posts
    David Zheng #4 Real Estate Deal Analysis & Advice Contributor
    • Investor
    • Saint Louis, MO
    Replied

    84,000/20/12

    means the average rent is only $350/unit/month. That is insanely low....what kind of neighborhood is this?

    Loading replies...