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 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...