![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/671361/small_1621495151-avatar-igcf702.jpg?twic=v1/output=image&v=2)
14 April 2018 | 9 replies
@Jeffrey H. ok so here is the numbers from the OM that the broker furnished to me: ESTIMATED LENDER ACQUISITION COST:List price: $1,175,000 ( @ 28 units = $41,964 per site)Buyer requesting Down Payment of 30% = $352,500Projected Lender Financing: $792,500 @ 5% FIXED 30 year AMORT with a 10 year DUEINCOME, EXPENSES & CASH FLOW:Actual 2016 Gross: $212,752Actual 2016 Expenses: $95,915 (45%)Actual 2016 NOI: $116,837Projected Lender Debt Service: $57,494Projected Net Cash Flow: $59,343FINANCIAL INDICATORS:Cap Rate: 9.16%Projected Total Cash Return: 18.96%PROPERTY DETAILS:All age park28 Homesites# of Park Owned Homes: 28 (100%)Occupancy: 100%Utility Reimbursements: NO2016 INCOME AND EXPENSE ANALYSIS:Total Net Rent: $212,752Total Operating Income: 212,752Real Estate Taxes: 4,054Property Insurance: 5,524Utilities ( all lumped into one total, broker and/or seller did not offer it broken down individually ..yet): 30,658 Payroll & Benefits: 26,225Maintenance & Repairs: 2,058Administrative/ Office: $26,668Advertising & Promotion: 728Total Operating Expenses (45%): $95,915--------------------------------------------------------------------------------------Net Operating Income: $116,837The screen shot copy of the rent roll excel sheet i am waiting on further explanation from broker in order to determine how to interpret all the acronyms that the seller put in it so i can begin to figure out the rent roll for that month.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/671361/small_1621495151-avatar-igcf702.jpg?twic=v1/output=image&v=2)
14 April 2018 | 14 replies
@Kurt Jonesok so here is the numbers from the OM that the broker furnished to me: ESTIMATED LENDER ACQUISITION COST:List price: $1,175,000 ( @ 28 units = $41,964 per site)Buyer requesting Down Payment of 30% = $352,500Projected Lender Financing: $792,500 @ 5% FIXED 30 year AMORT with a 10 year DUEINCOME, EXPENSES & CASH FLOW:Actual 2016 Gross: $212,752Actual 2016 Expenses: $95,915 (45%)Actual 2016 NOI: $116,837Projected Lender Debt Service: $57,494Projected Net Cash Flow: $59,343FINANCIAL INDICATORS:Cap Rate: 9.16%Projected Total Cash Return: 18.96%PROPERTY DETAILS:All age park28 Homesites# of Park Owned Homes: 28 (100%)Occupancy: 100%Utility Reimbursements: NO2016 INCOME AND EXPENSE ANALYSIS:Total Net Rent: $212,752Total Operating Income: 212,752Real Estate Taxes: 4,054Property Insurance: 5,524Utilities ( all lumped into one total, broker and/or seller did not offer it broken down individually ..yet): 30,658 Payroll & Benefits: 26,225Maintenance & Repairs: 2,058Administrative/ Office: $26,668Advertising & Promotion: 728Total Operating Expenses (45%): $95,915--------------------------------------------------------------------------------------Net Operating Income: $116,837The screen shot copy of the rent roll excel sheet i am waiting on further explanation from broker in order to determine how to interpret all the acronyms that the seller put in it so i can begin to figure out the rent roll for that month.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/667056/small_1621495063-avatar-mylan.jpg?twic=v1/output=image&v=2)
4 May 2018 | 4 replies
Explain to a current owner of the benefits of being a financer to you like delay the income for tax purposes, making the spread, and keeping some control, Take out the insurance as soon as you close.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/221447/small_1621434228-avatar-quincm92.jpg?twic=v1/output=image&v=2)
22 April 2019 | 13 replies
Total Cash Invested = 42-45K Since I do not know the terms of the loan, or the RE taxes or insurance costs, I broke it down as follows:1.
11 April 2018 | 5 replies
These properties, once paid off, and taking into account the property taxes, home owners insurance, and prop management fees, would be cash flowing at $1000 per month roughly.My long term goal is to get to 50 properties.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/260799/small_1652012276-avatar-jimh4.jpg?twic=v1/output=image&v=2)
12 April 2018 | 5 replies
These include loan payments, tax, insurance, utilities, etc ... incurred during the Rehab phase up until the property is fully rented.Jim you will find Cash Flow amounts are usually lower using the BRRRR strategy compared with normal Buy and Hold deals.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/1012364/small_1621507416-avatar-miked238.jpg?twic=v1/output=image&v=2)
12 April 2018 | 10 replies
But certainly, the best insurance a person can afford will help.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/520386/small_1621480997-avatar-amyh25.jpg?twic=v1/output=image&v=2)
3 July 2018 | 21 replies
However, Great Lakes REIA is worthwhile because you will meet some good people, especially if you are looking for a windows guy (Chris W), or an insurance agent for investment property (Randy R), a local evictions attorney (Gary F), etc.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/750528/small_1694823643-avatar-wscottt.jpg?twic=v1/output=image&v=2)
11 April 2018 | 3 replies
(I'm uncertain if that also included mortgage professionals, insurance agents, title company people, etc.?)