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
Pick markets, find deals, analyze and manage properties. Try BiggerPockets PRO.
x
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: John B.

John B. has started 6 posts and replied 14 times.

Originally posted by @Will Fraser:

Hi @John B., good work on compiling these numbers and making it succinct.

The only one that jumps out to me that I would want to triple-check is the market rent for a 4/2.  Since it is vacant this is the one that I could see busting your numbers and taking a 3% ConC to a breakeven.  Especially in light of the current rent demand/value being high, I would want to ensure that this $1,900 monthly rent value is readily achievable and able to be counted on for the long haul (subject to normal vacancy rates of course).

Thanks Will. Yes, demand is high and 1900 is somewhat conservative for a 4Br here. I would actually consider listing for 2050 - 2100 to start. 

B/B+ 3-plex in A neighborhood, small, upscale town in upstate New York, very stable housing market, 9/10 school district, 3-4% appreciation over last decade, 10-13% appreciation over last year. Rental demand fluctuates but is currently very high as people look to get out of NYC.

List price $425k, down payment 25% + closing costs $9,000 = total cash $115,250. Conventional mortgage 30 years @ 4%

Rents:

  • 4Br/2Ba currently vacant, market rent $1900
  • 1Br/1Ba currently $900, increase to $950
  • Studio currently $600, increase to $650
  • -----------------------------------------------
  • $3500

Expenses:

  • -$1522 payment/interest
  • -$640 taxes
  • -$150 insurance
  • -$200 repairs/maintenance
  • -$350 capex
  • -$280 vacancy
  • ----------------------------------------------
  • -$3142

Cash flow

  • $358 per month



CoCR = 3.7% Cap Rate = 5.2%

My story:

  • Goal is long-term (8-10+ years) buy and hold investor. I do not need cash flow, as I have adequate W-2 income. Will likely funnel cash flow back into mortgage paydown to accelerate equity build. Purchase price is likely current full market value. I want to take advantage of historically low interest rates locked at 30 years and get into real property with the possibility of inflation coming at some point.

B/B+ 3-plex in A neighborhood, small, upscale town in upstate New York, very stable housing market, 9/10 school district, 3-4% appreciation over last decade, 10-13% appreciation over last year. Rental demand fluctuates but is currently very high as people look to get out of NYC.

List price $425k, down payment 25% + closing costs $9,000 = total cash $115,250. Conventional mortgage 30 years @ 4%

Rents:

  • 4Br/2Ba currently vacant, market rent $1900
  • 1Br/1Ba currently $900, increase to $950
  • Studio currently $600, increase to $650
  • -----------------------------------------------
  • $3500

Expenses:

  • -$1522 payment/interest
  • -$640 taxes
  • -$150 insurance
  • -$200 repairs/maintenance
  • -$350 capex
  • -$280 vacancy
  • ----------------------------------------------
  • -$3142

Cash flow

  • $358 per month

My story:

  • Goal is long-term (8-10+ years) buy and hold investor. I do not need cash flow, as I have adequate W-2 income. Will likely funnel cash flow back into mortgage paydown to accelerate equity build. Purchase price is likely current full market value. I want to take advantage of historically low interest rates locked at 30 years and get into real property with the possibility of inflation coming at some point. 

In the following scenario:

-if I get hard money loan thru my LLC for purchase and minor rehab

-then want to refi with bank for a personal (not thru my LLC) 30yr fixed loan to keep for rental property

Can I accomplish this without having it be a "transaction sale" from LLC to myself?

I am asking because I understand that most HML prefer to loan to LLCs and banks prefer to loan to individuals (not LLCs). And creating another transaction would obviously incur extra costs (NY requires attorneys to close). Maybe I am overthinking this but it has to be a somewhat common situation. FWIW, I have found that some HML will do both to make it simple but I am asking about HML, then bank.

Thanks in advance for the help.