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 almost 9 years ago,
What am I missing on this deal?
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?