Skip to content
×
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
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Try Pro Features for Free
Start your 7 day free trial. Pick markets, find deals, analyze and manage properties.
All Forum Categories
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

All Forum Posts by: Account Closed

Account Closed has started 132 posts and replied 465 times.

Post: New BiggerPockets Discount: Investor Websites from LeadPropeller

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

I highly recommend them. I have my 3 websites set up and it's probably the most affordable rate you can find out there. It doesn't take you more than 5 minutes to launch your website and it's very user friendly. 

Post: Deal in the Chicago area. Do the numbers work?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

@Crystal Smith Great point.. Never thought about that... I might consider increasing the rehab budget and update older items so I don't deal with them later during the next couple of years.  Thanks Crystal! 

Post: Deal or no deal? What am I missing?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

 Thanks everyone for your feedback! 

@Brie Schmidt  Now I see why the 76K valuation seemed way too low for me.. I just saw the comp for 146K. Thanks for your help! 

Post: Deal in the Chicago area. Do the numbers work?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

@Troy Fisher Thanks a lot for the feedback. I will adjust the maintenance to a more conservative number. For some reason I thought the 10 % management fee was including everything. In that case, I might consider moving in the tenant to avoid marketing costs. Are these extra costs substantial? 

Taxes are not a concern as this building was already an investment property so I believe this number should be accurate. 

Post: Deal in the Chicago area. Do the numbers work?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

@Aaron Montague Thanks for your feedback. I agree, my main concern is the water estimate might be on the low side. I will do more research on those items. 

I actually double posted this thread by accident thinking the first one didn't go through... 

Here's the original thread. 

http://www.biggerpockets.com/forums/88/topics/1701...

Post: Deal in the Chicago area. Do the numbers work?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

Hi everyone,

I just put under contract a 2- flat building in the Chicago area. This is a class C neighborhood. Can you please give me some advice and criticize my analysis below? The first unit is renting for 700 (long term tenant). The second unit will be rehabbed. Each unit is about 850 SQ .

Are my numbers right? Am I missing something? There were very few comparables that I was able to find. And some of them were cash deals so I decided to value the deal using the cap rate formula. Please let me know what are your thoughts on this:

Post: Deal or no deal? What am I missing?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

Post: Deal or no deal? What am I missing?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

Here's the spreadsheet..

Post: Deal or no deal? What am I missing?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161
Income Monthly Yearly Assumptions
Annual Gross Rent, first year 1,500.00 18,000.00 Unit 1 renting for 700. Unit 2 can rent for 800 based on market rentals
Vacancy 150.00 1,800.00 10 % vacancy rate
-
Operating Income 1,350.00 16,200.00
     
Expenses    
Property Taxes 191.67 2,300.00 Based on cook county tax records from the last 3 years
Insurance 100.00 1,200.00 7 % (Need to do more research)
Management fees 135.00 1,620.00 10 % of operating income
Maintenance 94.50 1,134.00 7 % of operating income
Water 67.50 810.00 5% (need to do more research)
-
Operating expenses 588.67 7,064.00
     
Net performance    
Net operating income 761.33 9,136.00
Debt service (Heloc 3.5 %) 175 2100 Heloc rate at 3.5 %
Cash Flow 586.33 7,036.00
     
Investment      
Property 35,000.00  
Rehab costs 20,000.00  
Closing costs 2,500.00  
Inspection 500.00 76,133.33  
 
Total investment 58,000.00  
 
 
ARV based on cap rate formula 76,133.33 Class C neighborhood: 12 % Cap rate, NOI: 9,136
 
Equity available 0.238178634 1-(b31/b33)  

Post: Deal or no deal? What am I missing?

Account ClosedPosted
  • Real Estate Agent
  • Richardson, TX
  • Posts 511
  • Votes 161

Hey everyone, 

I just put under contract a 2- flat building in the Chicago area. This is a class C neighborhood. Can you please give me some advice and criticize my analysis below? The first unit is renting for 700 (long term tenant). The second unit will be rehabbed. Each unit is about 850 SQ .

Are my numbers being conservative? There were very few comparables that I was able to find. And some of them were cash deals so I decided to value the deal using the cap rate formula. Please let me know what are your thoughts on this: 

Investment
Property 35,000.00
Rehab costs 20,000.00
Closing costs 2,500.00
Inspection 500.00 76,133.33
Total investment 58,000.00
ARV based on cap rate formula 76,133.33 Class C neighborhood: 12 % Cap rate, NOI: 9,136
Equity available 0.238178634 1-(b31/b33)
Income Monthly Yearly Assumptions
Annual Gross Rent, first year 1,500.00 18,000.00 Unit 1 renting for 700. Unit 2 can rent for 800 based on market rentals
Vacancy 150.00 1,800.00 10 % vacancy rate
-
Operating Income 1,350.00 16,200.00
     
Expenses    
Property Taxes 191.67 2,300.00 Based on cook county tax records from the last 3 years
Insurance 100.00 1,200.00 7 % (Need to do more research)
Management fees 135.00 1,620.00 10 % of operating income
Maintenance 94.50 1,134.00 7 % of operating income
Water 67.50 810.00 5% (need to do more research)
-
Operating expenses 588.67 7,064.00
     
Net performance    
Net operating income 761.33 9,136.00
Debt service (Heloc 3.5 %) 175 2100 Heloc rate at 3.5 %
Cash Flow 586.33 7,036.00