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 9 years ago,

User Stats

41
Posts
4
Votes
Amaf J.
  • Haledon, NJ
4
Votes |
41
Posts

MFH analysis - what do you think?

Amaf J.
  • Haledon, NJ
Posted

Evening everyone,

I've been searching recently for a MFH property with at least 4 units. I found one while browsing the net. I contacted the realtor and he provided me with some details and a financial breakdown. Property has been fully occupied with long term tenants. Said the roof was replaced four (4) years ago and the interior of the units are in okay condition. I did my own analysis based on my own numbers to see if this would fit my criteria. I plan on using a FHA loan to purchase my first rental property and I'll occupy one of the units myself.

1) Gross income (yearly) - $49,380

2) Vacancy rate of 6% - $2,963

3) Income - Vacancy = $46,417

4) Expenses (yearly) = $18,234.24

    Taxes = $6,962

    Insurance = $1,600

    Water = $1,350

    Sewer = $2,672

    Maintenance = $2,071

    Gas = $1,500

    Electric = $500

    Replacement Reserve = $1,200

    Advertising Fee (1%) = $414.54

5) Net Operating Income = $28,183

6) Debt Service = $19,761

    Assuming 3.5% down-payment, on $295,000 home value, 5% interest on a 30-year loan

7) CFBT = $8,421.28

I don't know if I did the the analysis correctly on this but any feedback would be helpful. So what do you guys think about the deal?

Loading replies...