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 15 years ago,

User Stats

557
Posts
71
Votes
Jesse Ramirez
  • Specialist
  • Las Cruces, NM
71
Votes |
557
Posts

Need some pointers on this deal

Jesse Ramirez
  • Specialist
  • Las Cruces, NM
Posted

I'm in the process of evaluating a 21 unit property that consists of mainly 3/1 and 2/1 bedrooms. They are actually 21 duplex like structures spread across an entire block. Only ten are rented and the properties sit within "walking distance" of a major university. I would like to put this property under contract for a possible wholesale.
Here are the numbers,

Asking price:135K
Repairs needed:60k
Avg. rent per unit:300 as of today, suspect this could go up some

Pro Forma according to seller:

Gross Income (21 Units@$7512/mo) $90,144
Less Vacancy and credit loss 10% $9014
Effective Gross Income: $81,130

Less Expenses
Taxes $5709
Insurance $7557
Maintenance (yard included) $5320
Total Expense: $18,586 (23%)
Net Income: $62,544

Loading replies...