Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by

Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by

1031 Exchanges
presented by

Real Estate Classifieds
Reviews & Feedback
Updated over 13 years ago on . Most recent reply

Whats your opinon on this...deal or no deal?
Asking Price:$760,000
Actual
Scheduled Gross Income$140,704
Operating Expenses$63,773
Net Operating Income$76,931
Pre-Tax Cash Flow$44,197
No. Units:24
Building Size:17,800 SF
Price/Unit:$31,666.67
Property Type:MultifamilyProperty
Sub-type:Garden/Low-Rise
Property Use Type:Investment
Cap Rate:10.12%
Gross Rent Multiplier:4.86
Occupancy:100%
No. Stories:2
Lot Size:0.70 AC
Description No. Units Avg. Mo. Rent
1Bdr/1Bath 9 $487
2Bdr/2Bath 12 $588
3Bdr/2Bath 2 $640
2Bdr/2 Bath (Large) 1 $610
Debt Type Proposed
Loan Amount$494,000
Interest Rate5.25%
Amortized Over30
Annual Debt Service$32,735