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.
Real Estate Deal Analysis & Advice
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 10 years ago,

User Stats

17
Posts
4
Votes
Craig Willard
  • Real Estate Investor
  • Frankfort, KY
4
Votes |
17
Posts

Should I

Craig Willard
  • Real Estate Investor
  • Frankfort, KY
Posted

Here is something I ran across….

  1. (2) 4-plex townhouse in great shape side by side. Each unit has 2 bedrooms and 1.5 baths with garage in the basement. These are nice townhouses
  2. Both properties need nothing at this time
  3. Property tax 5300/yearly
  4. Both properties were built in the 90s
  5. Sellers are asking 498,000.
  6. Income @ 625/unit fully rented = 5000/month

I am struggling with the numbers on this deal, its not looking good

Tax assessment is 480,000.

Lets just say we use the 480,000 numbers. I am told they will not come down much at all...

80K = 20% down

600/month = vacancy rate (not had a vacancy in years but I would rather plan for it)

435/month = taxes

230/month = repair fund

Utilities paid by tenants

expenses = 1465/month 400k @ 6% = 2398/month

5000 income / 3863 in expenses = 142/month/unit

_________ This doesn't look like a good buy at all …maybe I am missing something?? I do think the property is not renting for as much as it could, across the street is pulling 750/unit.

Thoughts?

Loading replies...