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 about 8 years ago,
Is this a reason not to accept a deal?
BP Friends, I believe I have come upon a pretty good opportunity and I am just about ready to take my first real big step. My question is; I am looking to by a commercial property 10 unit apartment, but the seller does not have a profit or loss statement and is not willing to go back and do her books, she does have 3 year tax statement. Is this a reason not to take what I believe to be a great deal?
10 unit apartment complex with additional community room that includes 2 restrooms, coin laundry, and an office area. Outstanding rental history. These 1 bedroom units offer an over sized bathroom and double closets. Owner pays monthly water and each tenant pays their own separately metered
Asking price 320,000
Monthly Income:
$4,890.00 Monthly Expenses:
$3,731.69 Monthly Cashflow:
$1,158.31 Pro Forma Cap Rate:
9.45% NOI:
$30,236.40 Total Cash Needed:
$96,000.00 Cash on Cash ROI:
14.48% Purchase Cap Rate:
9.45%
$4,890.00
$3,731.69
$1,158.31
9.45%
$30,236.40
$96,000.00
14.48%
9.45%
Estimated Repairs:$10,000.00
Total Project Cost:$336,000.00
After Repair Value:$320,000.00
Down Payment:$80,000.00
Loan Amount:$240,000.00
Loan Fees:Amortized Over:25 years
Loan Interest Rate:4.700%
Monthly P&I:$1,361.39
Total Cash Needed By Borrower:$96,000.00
Total operating expenses: | Mortgage expenses: | ||
Vacancy: | $342.30 | Repairs: | $244.50 |
CapEx: | $342.30 | Electricity: | $350.00 |
Water & Sewer: | $400.00 | Insurance: | $200.00 |
Management: | $391.20 | P&I: | $1,361.39 |
Property Taxes: | $100.00 |
ARV based on Cap Rate:
$755,910.00
All advice welcome. Thank you in advance!
keywords: multifamily, duplex, triplex, mfr, property management, finance, sale, buy and hold, house hacking, flipping, investing, investment, tenant.