The problem was...i couldn't.
Here's the deal:
4-units -- 2/2br, 2/studio
Rents -- $1,530/month total
Separate Utilities
Concrete Basement
Newer Roof
I factor in 8% vacancy, $50/unit/month R&M, 10% management.
I bumped up taxes (10%), insurance (33%), and common utilities (S&W) (45%).
I allowed for a $4,000 repair reserve.
I assume 10% down, 7.65%, 20 years.
Outcome:
10.02% Cap Rate
12.17% Cash-on-Cash Return
32% Total ROI
113% Debt Coverage Ratio
Best of all, the place looked solid.
No major problems were seen on the walk-through.
This is about 5 doors down from my 5-unit, which would make it easy to cover.
Oh...the cost. Seller is asking $65,000. (That's $16,250/unit).
Watcha' think?
Here's the deal:
4-units -- 2/2br, 2/studio
Rents -- $1,530/month total
Separate Utilities
Concrete Basement
Newer Roof
I factor in 8% vacancy, $50/unit/month R&M, 10% management.
I bumped up taxes (10%), insurance (33%), and common utilities (S&W) (45%).
I allowed for a $4,000 repair reserve.
I assume 10% down, 7.65%, 20 years.
Outcome:
10.02% Cap Rate
12.17% Cash-on-Cash Return
32% Total ROI
113% Debt Coverage Ratio
Best of all, the place looked solid.
No major problems were seen on the walk-through.
This is about 5 doors down from my 5-unit, which would make it easy to cover.
Oh...the cost. Seller is asking $65,000. (That's $16,250/unit).
Watcha' think?
Dislike ads? Remove them and support the forum:
Subscribe to Fastlane Insiders.
Last edited: