![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/585827/small_1621493187-avatar-wparks.jpg?twic=v1/output=image&v=2)
13 September 2017 | 11 replies
I know that <5,000 sqft you do not)Legal: $3,500Other: $16,000 (Budget for unforeseen issues)Tap & Capacity Fees: $27,515 Building Permit Cost: $2,391.17 (estimated $706K total costs)Site Plan Review: $224.64 ($100 + $.015 p/ sqft)Wastewater Capacity Fee: $750 per unit x 8 = $6,000Water Capacity Fee: $750 per unit x 8 = $6,000Meters: $300 per x 8 = $2,400Water Tap Fees & Install: $300 per unit + 900 installation = $2,400 +900 = $3,300Wastewater Tap Fees & Install: $300 per unit + 800 installation = $3,200Facilities Tax: $4,000 - ($500 * 8 units, I am assuming this will change as I haven't asked solid numbers )Total Development Costs: $783,785 (8 units costing $94, 848 each, which I think is high)Proforma CF $ - Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Income Rental Income (Increase 2.5%/yr) 2.50% $ 79,200.00 $ 81,180.00 $ 83,209.50 $ 85,289.74 $ 87,421.98 $ 89,607.53 $ 91,847.72 $ 94,143.91 Vacancy (10% in Yr1) 5% $ 7,920.00 $ 4,059.00 $ 4,160.48 $ 4,264.49 $ 4,371.10 $ 4,480.38 $ 4,592.39 $ 4,707.20 Gross Income $ - $ 71,280.00 $ 77,121.00 $ 79,049.03 $ 81,025.25 $ 83,050.88 $ 85,127.15 $ 87,255.33 $ 89,436.72 Expenses Real Estate Taxes $ - $ 9,000.00 $ 9,090.00 $ 9,180.90 $ 9,272.71 $ 9,365.44 $ 9,459.09 $ 9,553.68 $ 9,649.22 Insurance 2.50% $ 3,000.00 $ 3,075 $ 3,152 $ 3,231 $ 3,311 $ 3,394 $ 3,479 $ 3,566 Trash Collection ($250/unit) 1% $ 2,000.00 $ 2,020 $ 2,071 $ 2,122 $ 2,175 $ 2,230 $ 2,285 $ 2,343 Common Utilities 2.11% $ 2,400.00 $ 2,451 $ 2,512 $ 2,575 $ 2,639 $ 2,705 $ 2,773 $ 2,842 Management Fee (10%) 10% $ 7,920.00 $ 8,712 $ 8,930 $ 9,153 $ 9,382 $ 9,616 $ 9,857 $ 10,103 Repairs/Maintenance 3.00% $ 2,138.40 $ 2,313.63 $ 2,371.47 $ 2,430.76 $ 2,491.53 $ 2,553.81 $ 2,617.66 $ 2,683.10 Turnover/Redecorating 1% $ 2,000.00 $ 2,020 $ 2,071 $ 2,122 $ 2,175 $ 2,230 $ 2,285 $ 2,343 Snow Removal/Parking lot cleaning 2% $ 1,500.00 $ 1,530 $ 1,568 $ 1,607 $ 1,648 $ 1,689 $ 1,731 $ 1,774 Landscaping 2% $ 2,000.00 $ 2,040 $ 2,091 $ 2,143 $ 2,197 $ 2,252 $ 2,308 $ 2,366 Admin Fees 1% $ 1,200.00 $ 1,212 $ 1,242 $ 1,273 $ 1,305 $ 1,338 $ 1,371 $ 1,406 Total Expenses $ - $ 33,158 $ 34,463 $ 35,188 $ 35,930 $ 36,690 $ 37,466 $ 38,261 $ 39,074 Net Operating Income $ - $ 38,122 $ 42,658 $ 43,861 $ 45,095 $ 46,361 $ 47,661 $ 48,994 $ 50,362 Property Value @ 8 CAP $ - $ 476,520 $ 533,223 $ 548,258 $ 563,686 $ 579,517 $ 595,761 $ 612,428 $ 629,530 Obviously, Once I account for my debt service (DS), say $758,000 @ 5.25% for 240 months ($5,108 p/ month), I am under water.Year 1 NI [$38,122] - DS [$61,296] = -$23,174 = Meaning I cannot do this project.......
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/546557/small_1621492260-avatar-peterr36.jpg?twic=v1/output=image&v=2)
14 September 2017 | 11 replies
This property had an expensive policy for vacant house and long renovation.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/289806/small_1621441941-avatar-brads5.jpg?twic=v1/output=image&v=2)
8 September 2017 | 3 replies
., I would expect 25% down with (i believe) a 6 month expense reserve in "the bank".
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/876008/small_1694758382-avatar-sheenj.jpg?twic=v1/output=image&v=2)
7 September 2017 | 1 reply
We chose to spend a non-trivial sum, something like 15 years of flood insurance premiums, to re-slope the drive way (the big expense) and lawn and build a levee near the house to keep water away.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/876008/small_1694758382-avatar-sheenj.jpg?twic=v1/output=image&v=2)
8 September 2017 | 2 replies
For working with other contractors for more complex jobs, if the subcontractors are going to find quotes for you, you may require several quotes and decide which one to go.Anyway, no one cares about your property and your income vs expense better than you, delegate is a good way to develop your business, but supervision keeps it under control.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/864472/small_1621504642-avatar-troyl24.jpg?twic=v1/output=image&v=2)
8 September 2017 | 6 replies
Besides the obvious benefits of buying like new (more depreciation, deferred CAP EX expenses) what are some others?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/410593/small_1621449824-avatar-dannyf7.jpg?twic=v1/output=image&v=2)
11 September 2017 | 33 replies
laminate is less expensive and is more durable some of the go to brands are allure http://www.homedepot.com/p/TrafficMASTER-Allure-6-...but I have used laminate from as low as $1.25 sq ft
16 June 2018 | 14 replies
As far as the number of units it doesn't matter, you can get 4-plex after 4-plex as long as all your VA loans don't add up over $424,000, that it is increased in more expensive areas, over $700k in the Bay Area, Hawaii etc.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/856315/small_1621504525-avatar-nicoles619.jpg?twic=v1/output=image&v=2)
30 December 2017 | 22 replies
The Parma area is more expensive than Old Brooklyn but also has higher rents and stable tenants without the overhead you can get in some of the more "glamorous" suburbs.I'm not nearly as experienced as some of the people on here but feel free to connect with me on here or when you come through.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/67639/small_1621414001-avatar-pathill.jpg?twic=v1/output=image&v=2)
14 September 2017 | 5 replies
Or hopefully the cash flow pre tax , is after all reported expenses have been taking into account.