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 almost 13 years ago on . Most recent reply

User Stats

34
Posts
6
Votes
Rob Simpson
  • Landlord
  • Pensacola, FL
6
Votes |
34
Posts

4plex Deal - I like it, do you?

Rob Simpson
  • Landlord
  • Pensacola, FL
Posted

The property is a 4plex with four 1/1 units in a nice neighborhood filled with SFR.

Asking price: $120,000.

Disclosed Operating expenses:
- $80/month for landscaping.
- Tenants pay water/sewer/cable/phone/garbage/electricity

Reserves I Calculate:
- 6% for vacancy. ($96 per month)
- 6% for repairs. ($96 per month)

Estimated property taxes: $1,462/yr.
Estimated insurance: $1,482/yr.

Lending Terms:
25% down payment = $30,000.
$90,000 @ 4% over 30 years = $429.67/mo.

Each unit currently rented at $400/mo. NOI = $12,996/year. Positive cash flow before taxes: $653/mo.

----------- Disclosures to BP:
Property inspection has not happened. If it reveals issues, the numbers will have to change or the deal will be cancelled.

Am I missing anything?

Most Popular Reply

User Stats

22,059
Posts
14,127
Votes
Jon Holdman
  • Rental Property Investor
  • Mercer Island, WA
14,127
Votes |
22,059
Posts
Jon Holdman
  • Rental Property Investor
  • Mercer Island, WA
ModeratorReplied

No. For $400 rent I would want to be under $20,000 per unit. A bit less really, given the low rent. And 1/1s aren't going to get good long term tenants. So you have more than typical turnover.

Loading replies...