Skip to content
×
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
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
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 7 years ago on . Most recent reply

User Stats

38
Posts
18
Votes
Marcos Torres
  • Northern NJ
18
Votes |
38
Posts

Is this deal too good to be true? What am I missing??

Marcos Torres
  • Northern NJ
Posted

Hey guys,

I've been searching the MLS daily and come across some decent properties..I decided to search for multi units specially ones that have been on the market for a very long time. I came across a 3 unit that has been on the market for over a year! I figured it was extremely over priced..but I ran the numbers and it seems almost amazingly good..? Maybe im missing something substantial.

The house was listed for 229k and has been dropped to 190k..im confident that I would probably get the home at around 170k. The home is a triplex and total income of $3,400 as it currently sits. It appears to need work, but the rents are extremely good compared to the selling price of the home. I ran it through the calc..and this is what I got based on a purchase price of 170k.

Purchase Price: $170,00

Down Payment: $34,000 (20%)

Loan Interest: 4% (Estimate) 30 years amortization

P&I: $649.28

Taxes: $616.67

Vacancy: $340 (10% Guesstimate)

CapEx:$340 (10% Guesstimate)

R&M: $340 (10% Guesstimate)

Management: $340 (10% Guesstimate)

Based on the above my total monthly expenses would be $2,625.95 and an income of $3,400 leaving a cashflow of $774.05.

Am I missing something?? How is this house still on the market? Even purchasing at full price of 190K the purchase make sense..

I'd appreciate any input.

thanks!!

  • Marcos Torres
  • Most Popular Reply

    User Stats

    84
    Posts
    35
    Votes
    Jibran Najmi
    • Real Estate Agent
    • Arlington, TX
    35
    Votes |
    84
    Posts
    Jibran Najmi
    • Real Estate Agent
    • Arlington, TX
    Replied

    Marcos,

    Have you had a Realtor check for you to see if the listing is an expired listing?  What about tax records?

    I'd be happy to search it for you if you direct message me with the address.

    Jibran Najmi

    Loading replies...