Newbie here. I purchased a 3-plex. It's in Tacoma WA, Central area, near downtown. Anyway I'm concerned that I purchased near the top of the market and I'm wondering if it was a mistake? I've learned a bit since I purchased but my knowledge was pretty limited at the time. I wanted something pretty bad. I've done the math. Please let me know if I have this right. Assuming current market rent is $1 per sq ft. Give or take. Utilities are reimbursed. I'm exaggerating monthly maintenance expenses. Thanks in advance.
Asking: 500k
Sale; 449k
Bldg Sq ft. Around 5k
Unit 1: 1700 sq ft (400 sq ft basement/garage) 3 bed Current Rent: I live in it. Market: $1500
Unit 2: 1700 sq ft (400 sq ft basement/garage) 3 bed Current Rent: $1100 Market: $1500
Unit 3: 1100 sq ft (100 sq ft garage) 2 bed Current Rent: $900 Market: $1100
P&I, T&I: $2700/month
Expenses: $50/month
Income: $2100/month
Income if I didn't live there: $4100
NOI at full potential (current market): $49200 - $33000 = $16200
$16200/449k
Cap Rate: 3.6%
Listed Cap Rate: 5%