Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
1031 Exchanges
presented by
Real Estate Classifieds
Reviews & Feedback
Updated almost 10 years ago,
Duplex Analysis - What's wrong here?
Hey BP, came accross a duplex and I feel the numbers are out of whack some where so I need some help as I don't want to over pay.
-2 studio units @ $500/month, rentometer/market has average rent around $575.
-Listed for $99900
-Total Monthly Expenses $280 (water/sewer/garbage + monthly insurance and tax, $3360 annually)
-NOI of $720 monthly ($8640 annually)
-Cap rate 9.70
-GRM of 30
I don't get how they got 30 for GRM and when I calculate cap rate, 8640/99900 = 8.64, not 9.70. Max purchase price I calculate using the stated rate is 9.7*8640 = $83808. The listed numbers don't add up so I need some other oppinions!