Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/hospitable-deef083b895516ce26951b0ca48cf8f170861d742d4a4cb6cf5d19396b5eaac6.png)
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_trust-2bcce80d03411a9e99a3cbcf4201c034562e18a3fc6eecd3fd22ecd5350c3aa5.avif)
![](http://bpimg.biggerpockets.com/assets/forums/sponsors/equity_1031_exchange-96bbcda3f8ad2d724c0ac759709c7e295979badd52e428240d6eaad5c8eff385.avif)
Real Estate Classifieds
Reviews & Feedback
Updated over 7 years ago on . Most recent reply
![Marcos Torres's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/756867/1738069859-avatar-thejoker.jpg?twic=v1/output=image/crop=809x809@291x0/cover=128x128&v=2)
Is this deal too good to be true? What am I missing??
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!!
Most Popular Reply
![Jibran Najmi's profile image](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/616380/1642103596-avatar-jibranx.jpg?twic=v1/output=image/crop=1365x1365@0x25/cover=128x128&v=2)
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