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 about 6 years ago on . Most recent reply
![Rob Wilson's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/198250/1695331385-avatar-robertewilson4.jpg?twic=v1/output=image/cover=128x128&v=2)
20 unit apartment building with no money down!
I've been in real estate management and investing for 9 years and I have a recent acquisition that I hope will motivate others. I've been sitting on the sidelines too long, it's time to contribute!
I sent out 600 letters to local owners of multifamily properties and had quite a few calls from the letters. Sent them 3 times before I reached the right owner on the right day, where he was just mad enough about landlording to want to sell his property.
20 Unit apartment complex
Purchase Price: $285,000 (approx 15k unit)
30 year amortized loan 5% with a 5 year call (100% owner financing, but he did take a 2nd mortgage on another house I own)
Tax Return NOI average: $32,000 over the last 4 years
Expected NOI after proper management: $50,000
Equity after stabilized: $100,000-$150,000
As purchased the property cash flows around 1k a month with no money down! After the property is stabilized it will net around $2500 a month.
Bonus: There is a back lot that came with the apartment complex and is of no use to the operation of the complex. I have it under contract for $72,500 cash. Pending zoning approval this lot will be sold and I will be able to put some cash into my pocket.
Thanks for reading my deal! I hope this motivates some people that these deals do exist. I can't wait to read some of the comments.
Rob