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

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!!

Most Popular Reply

User Stats

2,227
Posts
1,775
Votes
Mitch Messer
  • Rental Property Investor
  • Playa del Carmen, México
1,775
Votes |
2,227
Posts
Mitch Messer
  • Rental Property Investor
  • Playa del Carmen, México
Replied

@Lauren Apicella I'd still want to do some serious due diligence, but on the face of it nothing about those numbers scares me off. I'd want to dig deeper into the quality of the tenants (& leases) and the physical condition of the units.

That said, the decision to do a deal or not only makes sense in the context of available opportunities. For example, in my market (Atlanta) I can craft deals with a cash-on-cash return of 12-14%, so a 10.68% return is not as interesting. However, for someone currently earning 5%, this deal might be a gift from the heavens!

Loading replies...