![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/469445/small_1621478069-avatar-dias2007.jpg?twic=v1/output=image&v=2)
20 March 2018 | 11 replies
When their lease is up, I simply transfer their sec dep + interest to my account and then write them a check for that amount.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/932006/small_1695206800-avatar-philr27.jpg?twic=v1/output=image&v=2)
14 March 2018 | 8 replies
So, I said "hey maybe let me lease option them?"
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/998227/small_1621507123-avatar-bradleyr16.jpg?twic=v1/output=image&v=2)
13 March 2018 | 2 replies
Some may prohibit leasing, etc.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/627322/small_1729456316-avatar-jonathanb92.jpg?twic=v1/output=image&v=2)
16 March 2018 | 14 replies
You didn’t mention this, but when does his existing lease expire (regardless of the notice you presented)?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/990502/small_1694842757-avatar-tylerc133.jpg?twic=v1/output=image&v=2)
23 March 2018 | 38 replies
Hopefully the time frame is closer to 6 months, I don't want to renew my apartment lease.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/873051/small_1626015137-avatar-kevnsmth.jpg?twic=v1/output=image&v=2)
13 March 2018 | 2 replies
It's called a long term "triple net lease", also known as NNN.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/369566/small_1621447153-avatar-rivy.jpg?twic=v1/output=image&v=2)
14 March 2018 | 6 replies
But with a wraparound mortgage, there is no lease in place, even though there are monthly payments being made.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/994743/small_1621507051-avatar-kevins376.jpg?twic=v1/output=image&v=2)
13 March 2018 | 2 replies
Listed price of 119k and has been on the MLS for over 200 days. 5- one br one bath units rents for 350(Usually don’t like 1 br, but in this small town I think it might be better for filling)1- three br 1.5 bath unit rents for 750All units separately meteredAll units are currently filled with everyone on month to month lease and one unit has a live in maintenance employee.Taxes are approximately 2300/yr according to the accessor.Any advice/concerns would be greatly appreciated!
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/952647/small_1621506170-avatar-chrisp291.jpg?twic=v1/output=image&v=2)
28 March 2018 | 8 replies
The rental amounts are from the current leases.$2,135.00MONTHLY INCOME$1,694.08MONTHLY EXPENSES$440.92MONTHLY CASHFLOW14.08%PRO FORMA CAP$9,853.40NOI$22,125.00TOTAL CASH NEEDED23.91%CASH ON CASH ROI13.59%PURCHASE CAP RATEExpensesIncome50% RuleTotal operating expenses:Mortgage expenses:Vacancy:$170.80Repairs:$213.50CapEx:$106.75Electricity:$50.00Water & Sewer:$162.00Insurance:$120.00Management:$213.50P&I:$380.20Property Taxes:$277.33$72,500PURCHASE PRICEPurchase Closing Costs$2,000.00Estimated Repairs$2,000.00Total Project Cost$76,500.00After Repair Value$70,000.00 Down Payment$18,125.00Loan Amount$54,375.00Loan Points$0.00Amortized Over30 yearsLoan Interest Rate7.500%Monthly P&I$380.20Total Cash Needed$22,125.00 Financial Info2.79%2% RULE $15,625.00TOTAL INITIAL EQUITY2.83GROSS RENT MULTIPLIER 2.16DEBT COVERAGE RATIOAnalysis Over Time3% /yearEXPENSE INCREASE 3% /yearINCOME INCREASE 2% /yearPROPERTY VALUE INCREASEYear 1Year 2Year 5Year 10Year 15Year 20Year 30Total Annual Income$25,620.00$26,388.60$28,835.54$33,428.29$38,752.55$44,924.83$60,375.21Total Annual ExpensesOperating ExpensesMortgage Payment$20,328.97$15,766.60$4,562.37$20,801.97$16,239.60$4,562.37$22,307.82$17,745.45$4,562.37$25,134.21$20,571.84$4,562.37$28,410.77$23,848.40$4,562.37$32,209.20$27,646.83$4,562.37$41,717.40$37,155.03$4,562.37Total Annual Cashflow$5,291.03$5,586.63$6,527.71$8,294.08$10,341.78$12,715.62$18,657.81Cash on Cash ROI23.91%25.25%29.50%37.49%46.74%57.47%84.33%Property Value$71,400.00$72,828.00$77,285.66$85,329.61$94,210.78$104,016.32$126,795.31Equity$17,526.25$19,494.41$25,837.43$38,134.84$53,197.53$71,986.64$126,795.31Loan Balance$53,873.75$53,333.59$51,448.23$47,194.77$41,013.25$32,029.67$0.00Total Profit if Sold *-$1,449.73$6,062.22$30,895.02$80,784.39$143,073.13$220,258.21$432,774.81Annualized Total Return-6.55%12.87%19.10%16.62%14.34%12.71%10.60%
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/975638/small_1695962879-avatar-etanfrankel.jpg?twic=v1/output=image&v=2)
24 September 2019 | 15 replies
However, My guess is that there is probably a way to make it work through some restructuring or a ground lease structure to a new entity (given the leasing rules under the recent set of proposed regulations).