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 15 years ago,

User Stats

180
Posts
8
Votes
Anthony Larson
  • Real Estate Investor
  • Las Vegas, NV
8
Votes |
180
Posts

Portfolio acquistion, first investment

Anthony Larson
  • Real Estate Investor
  • Las Vegas, NV
Posted

just returned from deployment I'm looking at this property to buy, so i can focus on school, and not work

17 unit and 12 unit building
17 unit building mix
15 unit rooms at $328 a month paid week 2 units $640 month
parking laundry incom $87
total month $6150
Total Annual $74000

12 unit building mix
8 efficiency $520 a month
4 rooms $390 a month
parking laundry income $152/month
Total Month $5700
Total Annual $68000

Actuals from Realtor
MONTHLY INCOME For 2009
2009
MONTH RENT COLLECTED Laundry TOTAL RENT COLLECTED Laundry TOTAL
JAN $5,810 $100 $5,755 $100
FEB $3,430 $100 $4,055 $100
MAR $3,782 $100 $3,640 $100
APR $3,030 $100 $4,573 $100
MAY $5,507 $100 $3,580 $100
JUN $4,392 $100 $3,277 $100
JUL $5,467 $100 $3,060 $100
AUG $5,730 $100 $4,526 $100
SEP $4,390 $100 $6,855 $100

TOTALS $41,538 $900 $39,321 $900

AVERAGE MONTHLY INCOME $4,615 $100 $4,715 $4,369 $100 $4,469

Annualized Average x 12 $55,384 $1,200 $56,584 $52,428 $1,200 $53,628

expenese
2008 Taxes (actual) $5,716 $7,985
electric (actual) $9,252 $8,352
Water / Sewer (actual) $1,362 $2,118
Insurance (actual) $1,350 $1,455
Rooming License (actual) $216 $0
Repair & Maintenance (projected) $3,000 $3,000
management 5% (projected) $3,190 $3,101
Reserve (projected) $1,800 $1,800
Total Expenses $25,886 $27,811

On market for $603000

Am I overlooking anything, it seems with favorable financing this property well work out nicer.
Great first investment to set up my business a foundation if you well.

Looking for insight, help, things to look out for, great loan companies, cash partners, anyway you can help I'd very much apprecitate it.

Loading replies...