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 almost 8 years ago on . Most recent reply

User Stats

32
Posts
7
Votes
Johnny Manziel
  • Charleston, WV
7
Votes |
32
Posts

QUADPLEX DEAL - PLEASE READ

Johnny Manziel
  • Charleston, WV
Posted

B+ area, built in 2006, parking, separate utilities, has good parking spots, real hardwood floors, wash/dryer exposed in kitchen, 2br/1.5ba units, good rental history, rent is $3200 gross, but ill live in 1 unit so the gross is $2400.

$270K purchase price

FHA loan

3.5% down ($9,450)

P&I-$1321/mo ($260K financed)

INS- $100/mo

TAXES- $137/mo (taxes are currently $274/mo b/c its in the investment class)

PMI-$187/mo (would like to own for a year and try to refinance with another bank to get a conventianal if I can get a high enough appraisal to drop PMI or lessened)

TOTAL PMT-$1745/mo

LIVING FOR FREE!!!

$2400-$1745= $655/mo for repairs, vacancies, CAPEX. I'm not counting property management I'm an adult and don't need someone to manage 3-4 units for me. That is about 20-25% of gross rents.


After i get back on my feet, (because this will take all of my cash basically), I could maybe raise the rents to $850-$900/each, but its not a priority. 

This is pretty much a turn key quad that would require little repairs or maintenance in the near future. *fingers crossed*

Let me know what you think?!?

Most Popular Reply

User Stats

348
Posts
171
Votes
Kenneth Mooney
  • Rental Property Investor
  • Augusta, GA
171
Votes |
348
Posts
Kenneth Mooney
  • Rental Property Investor
  • Augusta, GA
Replied

Johnny Manziel I always wonder if you're THE Johnny Manziel.

I would say a couple of things....(1) your numbers seem off somehow. I feel like the return will end up being low to nothing. (2) PM is something that is a skill and a system that needs to be perfected and I feel like you're underestimating (1) the difficulty and (2) the importance of a good property manager.

Loading replies...