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 8 years ago,

User Stats

33
Posts
3
Votes
Matt Maluchnik
  • Investor
  • Perrysburg, OH
3
Votes |
33
Posts

Analyzing Deal in Two different ways, with two diff results

Matt Maluchnik
  • Investor
  • Perrysburg, OH
Posted

I’m wondering if some of my offers are TOO low? And perhaps I can increase my chances of finding a good deal. Here are the two ways to analyze this deal..which way is correct?

Strategy: Buy and Hold for long term

Location: Elmore, Ohio

Type: Single Family Home

ARV: $103,000

Repairs: $40,000

-=1st Way to Analyze=-

Max Offer = .75*ARV – Repairs = $37,250

Thoughts: Everyone mentions this equation, but the issue I’m running into is that when I use the second way to analyze..the Max Offer from this outcome is too high to make sense.

-=2nd Way to Analyze=-

*Projecting Annual Property Operating Data Yearly *

Financing: 5.125%, 30 year, 20% down.

Closing Costs: $2,500

Gross Scheduled Income - $12,000

Vacancy Allowance – 5%

Advertising - $100 (w/ 2% growth rate)

Insurance - $700 (w/ 2% growth rate)

Lawn/Snow - $400 (w/ 2% growth rate)

Taxes - $2,323.42 (w/ 2% growth rate)

Property Management – 10% of Gross Operating Income

Repairs – 10% of Gross Operating Income

CapEx Reserves – 10% of Gross Operating Income

In this scenario…if I purchase it at $8,183, then my total cash investment is $44,137…then my COC Return starts at 9%, then 9.25%, then 9.5% yearly ect….so I couldn't pay much more then that (trying to get 9-10% COC). That's a long way off from the $37k from the other offer.

Thoughts anyone? Seems like when I’m running the numbers in detail like this I keep getting extremely low offers.

Loading replies...