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 17 years ago,

User Stats

73
Posts
0
Votes
Willis Seng
  • Dallas, TX
0
Votes |
73
Posts

Need Help, Commercial Property Analysis

Willis Seng
  • Dallas, TX
Posted

Hi, I need help analyzing this shopping center.

5 unit Shopping strip

Agreement price: $1,100,000 (negociated and agreed upon)
Down payment 20%: $220,000
880,000 30yr @ 7%: $5,854.66/mo

5967 sq. feet

Operating Expense: 1243.11/mo
Property Tax: 1754.56/mo
Other Expense: 183.02/mo
Total: 3180.69/mo

Gross Rent: 11,309.73/mo
Property mgmt: 3%

Net Operating Income: $94,622/yr

Income statement provided by property management company.
Does a property management company provide accurate income statements?

Anyways, what do you guys think about this deal?

Loading replies...