Skip to content
×
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
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Classifieds
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 8 years ago on .

User Stats

93
Posts
50
Votes
Jack Gibson
  • Investor
  • Saint Joseph, MI
50
Votes |
93
Posts

15 Unit Package - Rehabbed, Rented, 15% NET ROI

Jack Gibson
  • Investor
  • Saint Joseph, MI
Posted

15 Unit Package in Indianapolis, IN - must be sold in a package.  If you are interested in a smaller package similar to this, I can put that together based on your goals.  Properties are all rehabbed within the last 12 months, and I have not seen a single repair bill in 2016.   Excellent property management is in place, I have not received a phone call yet this year, either.   My motivation to sell the package is simply to start another rehab project on a new set of properties.  

Here are the numbers:

Sales Price:  $450,000 (Appraisal completed 3 mos. ago and I can send upon request)

Rents:  $7950/mo./$95,400 (14/15 units rented and leased)

PM 10%: 9,540

Taxes:  $5207

Insurance: $4804

Maintenance 5%: $4770

Vacancy 5%: already factored in, 1 unit is vacant. If you'd like to be more conservative, subtract another $5,000 off and your ROI is still 14.7%.

Net Cash Flow: $71,079 Cash on Cash ROI: 15.8%

Very detailed appraisal complete with exterior and interior pics, leases, multiple comps, income approach capitalization, and ACH rent disbursement statements - pretty much everything you would need to make an informed decision.  

Message me on BP or call me:  269-369-9654

thanks!

Jack Gibson

  • Jack Gibson
  • Offering