Skip to content
×
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
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
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 on . Most recent reply

User Stats

10
Posts
2
Votes
Mehdi S.
  • Sterling, VA
2
Votes |
10
Posts

$1.9M - $147K NOI - 7.50% Cap Rate - 64 Units - D Location & Tent

Mehdi S.
  • Sterling, VA
Posted

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

User Stats

42,877
Posts
63,245
Votes
Jay Hinrichs
#1 All Forums Contributor
  • Lender
  • Lake Oswego OR Summerlin, NV
63,245
Votes |
42,877
Posts
Jay Hinrichs
#1 All Forums Contributor
  • Lender
  • Lake Oswego OR Summerlin, NV
Replied

if your talking D or worse class tenants no cap rate will suffice and certianly not 7.5%

business profile image
JLH Capital Partners

Loading replies...