![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/209541/small_1694578892-avatar-asanghi.jpg?twic=v1/output=image&v=2)
11 September 2017 | 6 replies
Per the chart below, we typically have a huge run up every decade.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/95251/small_1621416784-avatar-carolina1.jpg?twic=v1/output=image&v=2)
8 September 2017 | 7 replies
(I know a lot of landlords fear retirees because they think they sit home all day and use the utilities and add to wear and tear.)I am sure retirees have a lower spending limit- so maybe you can play with it a bit- I didn't want to take a chance.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/603656/small_1621493595-avatar-robertscaife.jpg?twic=v1/output=image&v=2)
9 September 2017 | 23 replies
@Matt Katsaris - it depends on the area, but typically you are right, the MLS is not a good source for rental comps at all.
![](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/490420/small_1621479017-avatar-kyleg24.jpg?twic=v1/output=image&v=2)
17 November 2017 | 5 replies
I personally feel you should go first class on the first mailing and then the most cost effective method should be utilized on the subsequent mailings.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/840848/small_1621504283-avatar-mattv37.jpg?twic=v1/output=image&v=2)
7 September 2017 | 1 reply
Is there a strategy they're using for securing homes that I could be utilizing?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/811698/small_1676308392-avatar-peterk676.jpg?twic=v1/output=image&v=2)
13 September 2017 | 7 replies
Typically, I have the termite company do any chemical treatments and I have my guys repair any framing, etc as I can do it cheaper than their bids.
![](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
And this is with heavy traffic typically between 100 and 50 and 210 men who obviously don't care about the floor.
16 June 2018 | 14 replies
I also want to utilize my benefit to build a portfolio.
![](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
When one tenant moves out occupancy drops to 0%, risk of break ins & typically lowest ROI.MF Pros.