Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 10 years ago on . Most recent reply
![Craig Willard's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/201642/1621432833-avatar-cwill77.jpg?twic=v1/output=image/cover=128x128&v=2)
Should I
Here is something I ran across….
- (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
- Both properties need nothing at this time
- Property tax 5300/yearly
- Both properties were built in the 90s
- Sellers are asking 498,000.
- 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?