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
13
Votes
Greg Lott
  • York, PA
13
Votes |
27
Posts

First Deal - 4plex in a college town

Greg Lott
  • York, PA
Posted

Hello everyone,

I’ve analyzed several deals over the past 2 or 3 weeks and finally have come across one I think might be a winner. It’s a 4-plex in a nearby college-town. The house is about as far from the university as you can get while still being in the town (about a 1 mile/20 minute walk). Asking price is $179,900, and supposed rent is $650/month for two of the units (2 bed), $675/month for the other two (3 bed). This property also comes with a 2 unit garage. It was built in 1940 and has been on the market for 131 days. Owner paid water and heat from what I can tell off the listing sheet. Would also have to include lawn care (small yard) and snow removal (side walk).

Asking: $179,900

Projected closing cost (provided by lender): $8,000

Down payment (20%): $35,980

Monthlies:

Mortgage (30 yr fixed rate at 4.75%): $751/mo

Vacancy (5%): $132.50

Maintenance (10%): $265

Insurance (their number): $158.75

Property Tax: $304.17

Utilities (complete guess at this time, $2500/yr): $208.33

Management (don’t plan to use): $265

Cap Ex (10%): $265

Contingency (5% added to all expenses)

Total Monthly Expenses: $2467

Rent Income: $2650

Monthly Cash Flow: $183

CoC ROI: 5%

NOI: $2196

Unknowns:

Rent (numbers provided by listing agent, will need to verify 100%)

Utilities

Insurance (probably won’t change enormously, though)

The reason the seller is selling

Notes: To me my estimates seem conservative (which I always aim for). With a perfect situation (ie removing management fees and the 5% contingency), I end up with over $550/mo in cash flow. This says to me that, even in the event of a miscalculation I’ll still cash flow decently. Am I missing anything crazy? I think I might even be able to get a slightly better deal on this place, solely because it’s been listed for over 4 months. I have not visited the property yet, but barring any crazy notes from the listing agent, I will likely set up an appointment in the next week or so. Let me know your thoughts.

Most Popular Reply

User Stats

80
Posts
45
Votes
Stephen Dickey
  • Investor
  • Charlotte, NC
45
Votes |
80
Posts
Stephen Dickey
  • Investor
  • Charlotte, NC
Replied

Your projection for cash flow seems low, a lot of expenses. If you remove the management fees, it opens it up a little more. Definitely look into how you could minimally improve the property to raise the rent rates, say $25-$50 per month, which would help raise the number. 

What is the market value of the property? Is it listed at full price? 

Loading replies...