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.
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 6 years ago,

User Stats

23
Posts
2
Votes
Michael Hyche
  • Real Estate Investor
  • Indianapolis, IN
2
Votes |
23
Posts

12 Units in Southern Indiana Cash on Cash Return14% CapRate 8.85%

Michael Hyche
  • Real Estate Investor
  • Indianapolis, IN
Posted
$480,000 Plus 3% Wholesaling Fee

12 Units
Cap Rate: 8.85%
COC: 14%
DCR: 1.68
GRM 5.72
OCCUPANCY BREAK EVEN POINT 69.45%

THESE ARE THE ACTUAL NUMBERS NOT PROFORMA
EGI: $75,492
OE: $22,018.56
NOI: $42,491.40
CASH FLOW: $17,234.11

This apartment building is rented below market value and it's 75% occupancy so there is a lot of money in this real estate opportunity. Join our VIP Buyers List at www.FAMCRealEstateGroup.com
Offering

Loading replies...