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: Warren Anderson

Warren Anderson has started 1 posts and replied 1 times.

Post: Projected 1031 DST Cash Flows

Warren AndersonPosted
  • Chico, CA
  • Posts 1
  • Votes 0

New guy here; nice to meet everyone.

I've owned a six-plex in California for 30 years; no shelter left; almost no debt. Income vs equity is unattractive. I'm close to retirement. I want get rid of the property and get uninvolved; maybe  move away. Cap gains are brutal and a normal 1031 won't meet my needs. DSTs seem attractive. I've looked at several offering packages; but I cannot figure expected cash flows. Maybe somebody could illustrate. 

Here's a theoretical (non-personal) examplel: $250,000 buys a 1% share in the offering (say, a seasoned, Texas residential apartment building). Leverage is 50%. Setup load is, say, 12%. DST term is projected as five years; inflation is expected to be 2%/year. Projected yield is 6%. The first step is easy: I put up a quarter million bucks.

Assuming that everything goes as planned, What would the purchase price of the property be? What would my cash flows be? (say annual disbursements)?

Thanks