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, 04/03/2016

User Stats

8
Posts
1
Votes
Sandy S.
  • Jacksonville, FL
1
Votes |
8
Posts

4-plex deal analysis

Sandy S.
  • Jacksonville, FL
Posted

Hi BP!

I found a 4-plex in my area that I'm thinking about putting an offer on. However, this would be my first property, and being a noob, I'm in a bit of an analysis paralysis state. I wanted to post my numbers here in hopes of some feedback. If this is the wrong forum for this question, please let me know (and my apologies in advance).

Everything below is on an annual basis.

Estimated Gross Rent: $31,200 - raising rents across the board by ~50/unit. My realtor says I could realistically go higher here too, but I'd prefer to be conservative.

Operating Expenses: $3,774 - I got this number by averaging the expenses provided by the seller for the last three years. (My initial number was 15% of gross rent)

Vacancy (10%): $3,120

Mortgage (P&I): $12,000 (20% down, conventional financing at ~4.3%)

Taxes & Insurance: $9,000 - this number is from the seller (my mortgage broker had estimated $7,500)

NOI: $24,306

Asking Price: $325,000

Considering Offering: $250,000

Cap Rate: 9.72%

Cash Flow (annual): $3,323

Return on cash: 6.65% 

Income per door (annual): $831

In addition to any feedback/thoughts you might have on this property/analysis, I have a couple specific questions:

- The BP podcasts that I've listened to talk about wanting a return on cash > stock market returns, so say ~12%. Is that what you look for too? Or is this 6.5% a "good enough" deal, given that don't want to put the money (down payment) in the stock market? This is an A/B neighborhood property and I'd like to keep it for a while, if not forever.

- Does anyone factor in one time expenses (e.g. closing costs, potential upgrades/repairs the property might need) into their analysis?

- I'll be managing this property for at least the first year, perhaps two. After that, I'd like to turn it over to a property manager. I haven't accounted for that expense in my analysis, partly because it would make my offer even lower relative to their asking price, and I feel odd/unsure of making a "lowball" offer

- If I do make the offer above (~75% of the asking price), would the seller be offended? Or would my realtor think I'm wasting their time? 

Thank you very much for your time any insight you may have!

Loading replies...