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 over 15 years ago,
Need some pointers on this deal
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