Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback
Updated over 11 years ago,
Deal Analysis I don't get it am I missing something?
fourplex with gross rents of 23,760 (10% vacancy) Total expenses: Property tax 5,592, insurance 1,200, maint and repairs 2,400, legal professional 100, auto 200,electric 360, water 960, other (includes plow and lawn) 600
Total annual expenses 11,412
We tend to be conservative in our numbers too.. we were planning to finance this property 25% down closing cost of 10,100 (prepay tax insurance etc + actual cost to close) total cash outlay of 38,850
So NOI would be 12,348
with a cash flow of 630 a month (7,555) annual Cash ROI of 19.45%
Cap rate of 10.74 %
GRM of 4.84
Total ROI of 23.53% (includes appreciation and equity)
The property is an a B neigborhood near the highway but with lots of competition from other rentals near by ( I think it would be difficult to increase rents)
That being said this was a short sale property... they had 9 cash offers for above LP which was 115,000.. I guess I am surprised that this would go for more than LP. Especially considering I see this property being good if you finance it by why would someone want to pay cash for it ? that is a lot of capital to tie up all at once for this property. I would consider this properties return to be less than ideal compared to some of other properties we currently own.
What do the numbers tell you guys ?
Mike