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 almost 9 years ago,

User Stats

20
Posts
3
Votes
Andrew Dillard
  • Milwaukee, WI
3
Votes |
20
Posts

What am I missing on this deal?

Andrew Dillard
  • Milwaukee, WI
Posted

I am looking at purchasing a multi family deal in my local market. 

Deal Stats:

Price (Current List): $109,900

2 Separate duplex properties on the same lot for a total of 4 units.

7 bedrooms 5 bathrooms

All units recently renovated

Income

Gross Monthly Rent: $2,400

Expenses:

Mortgage: $500

CapEx: 3%/mo = $72

Repairs: 3%/mo = $72

Insurance: $150/mo

Property Taxes: $130/mo

All utilities are the responsibilities of the tenants

I will be managing the property myself

Total expenses/month = $924

Based on the BP Rental Tool I get the following results:

Pro Forma Cap Rate: 21.12%

Cash on Cash ROI: 222.05%

Income-Expense Ratio (2% Rule): 2.14%

Debt Coverage Ratio: 3.97

Monthly Cashflow: $1,479.39

NOI: $23,734

The Market:

Where this house is located, 44% of the market is renting vs 33% for the state

The most popular type of rental is 2 bedrooms, which are 3 of the 4 units in this deal.

Median Rent is slightly less than the current rent on these units.  How much of an issue is this?  All units were recently renovated and are in great shape.

What am I missing?  This deal seems like its too good to be true compared to some of the other deals I've analyzed.  No updates needed, 4 units for ~$100,000.  Any thoughts if this is too good to be true or is it really a good deal?

Loading replies...