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 11 years ago,

User Stats

354
Posts
23
Votes
Michael Sherwood
Pro Member
  • Investor
  • buffalo, NY
23
Votes |
354
Posts

Deal Analysis I don't get it am I missing something?

Michael Sherwood
Pro Member
  • Investor
  • buffalo, NY
Posted

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

  • Michael Sherwood
  • (716)243-2671
  • Podcast Guest on Show #51
  • Loading replies...