Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. 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 4 years ago,

User Stats

75
Posts
55
Votes
Bryan Lyde
  • Wylie, TX
55
Votes |
75
Posts

Closed a great Turnkey Duplex with HRRE

Bryan Lyde
  • Wylie, TX
Posted

Investment Info:

Small multi-family (2-4 units) buy & hold investment in Indianapolis.

Purchase price: $138,000
Cash invested: $38,000

Contributors:
Joel Wilmoth, Nicole Hoss, Jeff Schechter

3/2 duplex on each side, fully renovated,
Purchase price = $138K, appraised at $145K
Tenants in place and performing, 900 and 950 = $1850/mo
Taxes ~$1400/yr, Insurance $800/year
I use 10% maintenance, 9% for PM, 5% for Capex, 8% vacancy assumption
30yr loan, 75LTV at 3.75% through chemical bank
Closing costs all in just under $40k
KPI: Monthly cashflow of $631, ~$316 per side
COC of 19% yr1, 22% at yr5
Total return on equity yr1 >40% from equity capture, 24-27% annually through year 5

What made you interested in investing in this type of deal?

I had been following HRRE after visiting with them a year ago in market as a potential partner for turnkey properties in Indy. I must have anaylized 30-40 of their deals before this one.

How did you find this deal and how did you negotiate it?

I signed up for a received regular investor deals via email.

How did you finance this deal?

75 LTV with Chemical (TCF) Bank @3.75% on a 30yr.

How did you add value to the deal?

Bring a fantastics property manager to run it!

What was the outcome?

Time will tell but on paper this one knocked it out of the park.

Lessons learned? Challenges?

Covid complicates the closing process and I underestimated the impact on current tenants while a property is being sold.

Did you work with any real estate professionals (agents, lenders, etc.) that you'd recommend to others?

The good Folks at HRRE and of course my PM the Wilmoth group. Ask for Max or Joel.