Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. 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 over 8 years ago on . Most recent reply

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.

Most Popular Reply

User Stats

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

@JD Martin Thank you for your response. That is also what I thought, but this is as close as i have come to actually getting a deal. I am getting those first deal jitters and trying to avoid as many mistakes as possible when all I have to do is reach out and ask and there are great, knowledgeable people willing to help.  At least on here.

Loading replies...