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 over 7 years ago,

User Stats

27
Posts
5
Votes
Lauren Apicella
  • Real Estate Agent
  • Naperville, IL
5
Votes |
27
Posts

Newbie Seeks Advice From Investor Sensei!

Lauren Apicella
  • Real Estate Agent
  • Naperville, IL
Posted

Looking at purchasing my first rental (Go Big or Go Home, Right??). These numbers came from the current owners Trailing 12. What do you think of this deal? What am I Missing? 

# of Units: 12

Purchase Price: 880,000

GOI: $128,378 (Already assumes a 5% Vacancy Rate)

Taxes: $24,250

Insurance: $3164

Management: $6,419

Grounds Maintenance.: $1,800

Repairs: $3,000

Electric: $817

Water/Sewer: $12,522

Alarm: $730

Trash: $2,196

NOI: 73,464

PITI: $5,623 (25% down - 4.5% INT)

Expenses: $27,500/year 

Cap: 8.35%

COC: 14.9%

GRM: 6.85

Thank You!!

Loading replies...