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 about 8 years ago,

User Stats

41
Posts
6
Votes
Tyreese Gadlin
  • Cheyenne, WY
6
Votes |
41
Posts

Is this a reason not to accept a deal?

Tyreese Gadlin
  • Cheyenne, WY
Posted

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%

Purchase Closing Costs:$6,000.00
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:$342.30Repairs:$244.50
CapEx:$342.30Electricity:$350.00
Water & Sewer:$400.00Insurance:$200.00
Management:$391.20P&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.

Loading replies...