Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by

Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Creative Real Estate Financing
presented by

Tax, SDIRAs & Cost Segregation
presented by

1031 Exchanges
presented by

Real Estate Classifieds
Reviews & Feedback
Updated over 8 years ago on . Most recent reply
$1.9M - $147K NOI - 7.50% Cap Rate - 64 Units - D Location & Tent
Hello,
What are your thoughts on the following structure below. I've also provided their Trailing 12 for your viewing pleasure as well. Based on absolute $0 negotiations and with 25% Down payment, the loan would be $1,488,750. This loan financed for 30 years at 4.25% would be $87,888/Year. Subtracting the NOI of $147,000 - $87,888 would leave cash flow of $59,112/Year or $4,926/Month.
Asking Price: $1,985,000
NOI: $147,000 or 7.50% Cap Rate
Units: 64
Location: D or E
Tenant Type: D or E
Thanks,
Most Popular Reply

Jay Hinrichs
#1 All Forums Contributor
Professional Services
- Lender
- Lake Oswego OR Summerlin, NV
- 63,245
- Votes |
- 42,877
- Posts
if your talking D or worse class tenants no cap rate will suffice and certianly not 7.5%
- Jay Hinrichs
- Podcast Guest on Show #222

JLH Capital Partners