Help Analyzing this DEAL

[Lawrence Smith]

So I am analyzing this property in Washington,DC and I wanted to know if these numbers seemed accurate to my BP Fam. This is a multi-family property that is 4 units with 1br/1 bth that currently rent for 1200-1300 monthly. I planned on going in and adding an additional bedroom to each unit taking the rents to 1709-1750. Purchase price is $779,000 and I am estimating 100k rehab cost, because of the location, the ARV will be just under 1mm. I would be putting around 5% down with this specific loan. https://www.biggerpockets.com/...