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.
General Landlording & Rental Properties
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 1 year ago,

User Stats

19
Posts
2
Votes
Brandon Lashmet
  • santa ana, ca
2
Votes |
19
Posts

Rental Deal Analysis: Rochester New York 4-Plex

Brandon Lashmet
  • santa ana, ca
Posted

Hi all,

I would like to get your thoughts on some rental numbers:

Location: Rochester New York

Built: 1895 (recently remodeled roof, electric, appliances, windows, etc.)

Sale Price: $247,500

Property Tax: 8,300 per year

Interest Rate: 6.875%/ 30 yr.

Units: 4 units (2 bed, 1 bath each)

Sqft: 5274 sqft.

Projected Monthly Gross Rental Income: $4,000 (1k per unit)

Vacancy: 5%

Monthly Operating Expenses: $1,600

Monthly Cash Flow: $1,002

Appreciation: 2% per year

Income Increase: 1% per year

IRR at Year 5: 20.2%

CoC Return at Year 5: 18.7%

Equity Multiple at Year 5: 2.07 (3.68 at year 10)

Looks good to me, but anything else that we should look at?

This is pending a good deal on insurance, because a 7k per year policy kills the cash flow.

Hoping the high taxes/insurance provide a nice write off.

Any thoughts appreciated! :)

Loading replies...