Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies

Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal



Real Estate Classifieds
Reviews & Feedback
Updated about 10 years ago on . Most recent reply
HELP I think I have a great deal.....but do I and am I ready?
Rural Area outside of Atlanta, GA
I have been listening to bigger pockets, reading as much as I can on the internet, and watched HGTV in preperation for the big day when I find a real estate deal......Well, I think that deal just fell into my lap and all of a sudden I seem to have forgotten everything I thought I was soaking up.
The Deal - My wife told me last night a friend of hers who is a real estate agent told her about two buildings for sale that had 3 condos in each. She said each building could be purchased for $200K and each unit inside the bldg would rent for $600/mnth.
I did a drive-by and looked up the property on the public County Tax website and it appears each bldg has 4 units in each; NOT 3.
1. Is this a good deal?
2. What questions should I ask about the property?
3. Any other advice?
Most Popular Reply

$200K for $1800 in rent is not a good deal as far as cash flow. If there are really four legal units, it might be OK.
Watching HGTV is NOT a good way to get educated about TV any more than watching Star Wars is a good way to get educated about science.
Here's my quick and dirty analysis assuming four units per building:
Property
price: $200,000
rehab: $0
rent/unit, monthly: $600
units: 4
price/unit: $50,000
gross rent, monthly: $2,400
gross rent, annual: $28,800
cap rate: 7.2%
Financing
down%: 20%
rate: 4.500%
amortization, years: 30
down: $40,000
loan: $160,000
pmt, monthly: $810.70
pmt, annual: $9,728.36
total cash investment: $40,000.00
Analysis with property management
exp ratio : 50%
NOI, month: $1,200
cash flow, month: $389.30
noi annual: $14,400
CF annual: $4,671.64
COC: 11.7%
Analysis with self management
exp ratio : 36%
NOI, month: $1,536
cash flow, month: $725.30
noi annual: $18,432
CF annual: $8,703.64
COC: 21.8%