- Thread starter
- #121
User Power
Value/Post Ratio
456%
- Jul 24, 2007
- 4,228
- 19,297
Very much appreciated and yes, totally understand you won't know the area etc. I am looking to do an owner occupy. They're in a great town in a good neighborhood and they've never had a problem renting. Again, I very much appreciate you taking the time. If you need additional info let me know! Thanks!
Asking is $220,000
Rents are $700/unit
NOI- $21,216
Cap- 9.6%
Monthly Income- $2800
Monthly Expenses- $1843.70
Monthly Breakdown:
- Vacancy-$140.00 (better safe than sorry I suppose!)
- Water/Sewer/Trash- $176.00
- Repairs - $196.00
- Insurance - $83.00
- Taxes - $247.00
- Mortgage - 811.70 (This will be higher if I do owner occupy. This is based on a 30 yr 4.25% that a lender quoted me)
- Other Maintenance - $190.00
Monthly Cashflow- $956.30
One other note. When I see a cap rate advertised at 9.6, it usually ends up around a 4 or 5 when I get done with my analysis. I have never purchased on a cap rate over 5 on real actual numbers. It is actually a worthless calculation when you really think about it. But, I find ways to add value in other areas. I have purchased zero cap rate properties that made me a lot of money. You just need to add value.
I have some old posts on this forum pertaining to cap rates and value add. Search for them, there may be some value in it.
Dislike ads? Remove them and support the forum:
Subscribe to Fastlane Insiders.
Last edited: