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

33
Posts
5
Votes
Robert Hidrogo
  • Del Valle, TX
5
Votes |
33
Posts

Need Help Analyzing

Robert Hidrogo
  • Del Valle, TX
Posted

Hi folks, I have been searching for my first investment property and came across this deal in a different town (about 1.5 hrs away). I am not a pro member as of yet so was wondering if someone would help me analyze and come up with a creative way to try to make it  happen. 

Owner is selling apartment complex with 80% of units that have all been renovated and leased up to 80-100% with annual leases. (24) 1 Bed 1 Bath Units with 600SF, and rents for $510 per month, and (4) 2 Bed 1 Bath Units with 800SF rents for $610 per month. This is a small gated community with very reliable tenant base.
Proforma
$177,360 Stabilized Income
-$79,812 Less Expense @ 45%
$97,548 Stabilized NOI

Asking $929,000 Asking price is based off of a projected 10.5% CAP, and there's a renovations allowance for the remaining 6 units of $15,000. For more information on this please feel to call or email.

Any guidance on my possible first deal will be much appreciated.

Loading replies...