Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. 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 on . Most recent reply

User Stats

124
Posts
34
Votes
Ryan Sanders
  • Realtor
  • Colorado Springs, CO
34
Votes |
124
Posts

I think I found a better deal this time, opinions?

Ryan Sanders
  • Realtor
  • Colorado Springs, CO
Posted

Found a 4 plex in Pueblo, CO. Their asking price for the property is 169,900. Each unit is 1000 sq ft with 2br and 1 ba. Average rent on 2 bedrooms in this area is about 685 (sourced from rentometer, zillow, realtor, trulia, and apartments.com). All 2 br apts for rent right now are in the neighborhood of 800 sq ft so I think I could charge 700/month and be safe. Biggest downside to property is that it was built in 1923, but it looks decent from photos (haven't had a chance to check it out in person yet). I've got the following numbers as a rough estimate on income/expenses (these will be adjusted with more accurate numbers soon):

rental income: 2800

Vac rate: 10% (just a guess)

Taxes: 1150 (from assessor's page adjusted to purchase price)

Insurance: 1275 (adjusted based on my current home premium with new coverage limit)

prop mgmt: 10%

Maint/Repairs: 1200

CapEx: 366 (based on assumption everything in property is at half of its useful life)

My spreadsheet is telling me I have:

cash flow: 688/month

cap rate: 10.68%

CoC ROI: 83.45%

Total ROI: 163.27%

Does this seem like a decent rough estimate of what to expect with this property?

Thanks everyone for any/all input!

Most Popular Reply

User Stats

95
Posts
62
Votes
Sam Dangremond
  • Investor
  • Pueblo, CO
62
Votes |
95
Posts
Sam Dangremond
  • Investor
  • Pueblo, CO
Replied

1118 E 6th St is in the bad part of town.  The turnover costs may be much higher than normal, as could the ongoing repairs costs.  Those rent estimates are high, IMO.  

In that price range, looking at what else is on MLS right now... I'd personally much rather buy 1107 Agate Pl or 1419 E Evans.

That's just my take though.

Drop me a message if you'd like to chat about Pueblo more!

Loading replies...