Hi, Johanathan, your financial figures are correct. As I said above about the cap rate, and assessing value, your opportunity costs are only know to you and what I meant was what the value of the property to you might be. Jon has a simplified approach that is consistent given the variables as he has pointed out. There is a difference in holding 50, 200 or 2,000 units and 6 or 12. The degree of analysis should be appropriate for the portfolio. With you being a student of finance/accounting you may tend to over analize a property simply because you can. I take a technical approach as well and then an economic benefit analysis. Instead of blindly going where no investor has gone before (if that's possible) I may go with market rates for an investment, if it fits at that price. Your model should reflect economic conditions, housing supply, etc. in Columbia. What rents can you command with a desirable unit three or five years from now? If your goal is holding the property, say for 12 to 15 years (depreciation) you need a "sinking fund" contribution for capital expenses as Jon pointed out. If your goal is to repair the property and build up the rents and sell it 3 to 5 years from now, forget the roof if it does not leak! Let me state something again for clarity: Most investors that have risen from the dust in the past ten or twenty years from Guru seminars and books take an entirely different approach to investing, it's more like seeking out ways to dig into the sellers' equity as deeply as you can to make it a good deal. While these stratigies do make money, in my mind, it does not qualify as real estate investing, more like real estate stealing, but it is legal. Many of these stratigies depend on very motivated sellers, and that's a good thing too, but what happens if the economy gets to a point where it becomes a sellers market, as it will, then what do they do? You need to be able to put a deal together that is a win-win, which means at some point you'll need to know how to invest without discounting a sales price if you're going to continue in the business, say for 30 or 40 years. The properties you mentioned are obviously over priced in this marekt for the area, the proof is that they are still sitting there! Low balling an offer to meet any numbers game based on rules of thumb probably won't get the property you want. Investors rely on making multiple offers in hopes of snagging a deal. A good real estate investor will identify a property that has a greater potential than it's current use or function, can acquire it at a fair price and make necessary changes and increase it's economic benefit. WIth your background, even starting out, you have the tools that are not, nor really could they be, illustrated in a guru seminar or book. Too hard, too difficult and over the head of many small investors (sorry) but it is what it is. There is no right or wrong way (at least in your strategy) so long as it works for you. If Columbia is your target market, if you are shooting for seniors and grad students with means, if you are going to provide a quality product at even a slightly higher rent, then other factors can make a higher price work for you, like financing. As Jon so correctly pointed out, financing is the key to real estate and applying the proper amount of leverage in a deal (that is blended with the overall portfolio) can make or break a deal. Well Florida just won and Bobby said "there is nothing like a win" that's true in real estate as well, there is nothing like a "win-win"! If that's the property you really desire for your portfolio, then slim it down in a good, conservative model and see what it works out to be. Then make your offer and give room for one more counter offer to your highest price. Doing so will probably yield an offer that is a "real" offer and the agent will probably advise the seller appropriately, since they would like to be paid! Good Luck, Happy New Year too by the way! Bill