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 4 years ago on . Most recent reply

User Stats

64
Posts
32
Votes
Jordan Hamilton
  • Miami, FL
32
Votes |
64
Posts

First deal - overpriced illegal triplex (exceeds 1% rule)

Jordan Hamilton
  • Miami, FL
Posted

Hey everyone, it’s been awhile since I posted here and really need some advice for my first deal in the Miami area (allapatta). I have been searching high and low for a deal that cashflows and I finally found one. It’s a legal duplex with an extra unit here are the numbers:

> purchase price: $400k

Income

> unit mix: (1) 3 bed 2 bath, (1) 2 bed 1 bath, (1) 2 bed 1 bath

> rents per month: 3/2 $1650 - 2/1 $1550 - 2/1 $1350 TOTAL: $4550

> financing: FHA 3.5% down

Annual expenses:

> mortgage and interest $19,205

> Insurance (home owners and PMI): $9,600

> property taxes: $6,800

> water and sewer, lawn care, trash: $5,600

> management (5%): $2,593

> vacancy: $2,730

> TOTAL expenses: $23,323

Annual Returns

Cashflow: $8,071

Principle pay down: $8,235

Cap rate: 6.82%

Cash on cash: 57%

I it's been nearly impossible to try and find a deal that meets the 1% rule and cash flows. I've given up several great deals in great areas because they end up being cash flow neutral or cash flow negative. My goal with FHA financing is to live in the unit for one year and then move out. For the analysis above I count myself as paying rent in the cheapest unit. My question is what do you guys think about the deal and the returns? Ideally I'd love to buy a legal triplex but it's extremely hard to find. I know we will need to remove the kitchen when it's inspected so it doesn't look like a unit etc.

Would you guys jump on this? Its about 50k overpriced compared to comps in the area and it does appear to need some minor exterior work.

Any advice greatly appreciated!

Most Popular Reply

User Stats

377
Posts
258
Votes
Timothy Lewis
  • Investor
  • Miami, FL
258
Votes |
377
Posts
Timothy Lewis
  • Investor
  • Miami, FL
Replied

The title states that it is an illegal triplex but you described it as a legal triplex. Which is it? You have to be careful with FHA. They have much stricter requirements for the condition of properties before you can be funded.

Loading replies...