From the BiggerPockets Blog

 BiggerPockets Blog »

Jump to Forum View All

Click a category below to view different forum categories.


General Info

BiggerPockets Q&A, Site Questions, & Announcements

1517 topics, 14412 posts — Last Post 04/21/14, 07:05AM

BiggerPockets Exclusive PRO Area

118 topics, 842 posts — Last Post 04/20/14, 04:40PM

New Member Introductions

10910 topics, 85891 posts — Last Post 04/21/14, 07:54AM

Real Estate Success Stories

396 topics, 6166 posts — Last Post 04/20/14, 09:40PM

General Real Estate

General Real Estate

Buying & Selling Real Estate

5956 topics, 46937 posts — Last Post 04/21/14, 07:13AM


645 topics, 5826 posts — Last Post 04/21/14, 06:30AM

Get Foreclosure Help - Help Stop Foreclosure Forum

316 topics, 2557 posts — Last Post 04/16/14, 03:58AM

Home Owner Association (HOA) Issues & Problems Forum

237 topics, 1609 posts — Last Post 04/17/14, 08:53AM

Do it Yourself

657 topics, 6298 posts — Last Post 04/21/14, 07:12AM

Reviews & Feedback

Real Estate Deal Analysis and Advice

3689 topics, 29574 posts — Last Post 04/21/14, 07:37AM

Real Estate Guru, Book & Course Reviews and Discussions

1135 topics, 11565 posts — Last Post 04/20/14, 08:31PM

Ask About A Real Estate Company

741 topics, 7327 posts — Last Post 04/20/14, 05:47PM

Real Estate Investing

Real Estate Strategies


5612 topics, 43785 posts — Last Post 04/21/14, 06:25AM

Rehabbing and House Flipping

3336 topics, 31023 posts — Last Post 04/20/14, 10:33PM

Real Estate Development & New Home Construction

554 topics, 4687 posts — Last Post 04/20/14, 10:21PM

Innovative Strategies

704 topics, 6031 posts — Last Post 04/21/14, 05:34AM

Tax Liens, Notes, Paper, & Cash Flows Discussion

866 topics, 6678 posts — Last Post 04/19/14, 06:06AM

Rent to Own a.k.a. Lease Purchase, Lease Options

695 topics, 4909 posts — Last Post 04/20/14, 05:32PM

1031 Exchanges

143 topics, 1054 posts — Last Post 04/18/14, 08:41AM

Foreclosure Investing

General Foreclosure & Pre-Foreclosure Forums

1689 topics, 11303 posts — Last Post 04/21/14, 05:59AM

HUD, VA, and Tax Sales

415 topics, 3097 posts — Last Post 04/19/14, 10:19PM


1214 topics, 10578 posts — Last Post 04/20/14, 12:34AM

Short Sales

1535 topics, 13121 posts — Last Post 04/20/14, 02:17PM

Landlord & Tenant Forums

Landlord & Rental Property Questions

7219 topics, 70878 posts — Last Post 04/21/14, 06:32AM

Mobile Homes & Mobile Home Park Investing

638 topics, 5142 posts — Last Post 04/20/14, 08:42PM

Investor Basics

Starting Out

7712 topics, 60538 posts — Last Post 04/21/14, 07:51AM

Investor Psychology

431 topics, 6107 posts — Last Post 04/20/14, 06:04AM

General Real Estate Investing

4721 topics, 37237 posts — Last Post 04/21/14, 07:22AM

Real Estate Investor Marketing

1734 topics, 14106 posts — Last Post 04/21/14, 07:25AM

Commercial Real Estate

Commercial Real Estate Investing Forum

1410 topics, 8994 posts — Last Post 04/19/14, 04:34PM

Multi-Family and Apartment Investing

1112 topics, 9261 posts — Last Post 04/21/14, 07:56AM

The Business of Real Estate

Real Estate Technology and the Internet

Real Estate Technology, Social Media & Blogging

641 topics, 4898 posts — Last Post 04/21/14, 04:07AM

Business Basics

Goals, Business Plans & Entities

831 topics, 7564 posts — Last Post 04/21/14, 06:41AM

Real Estate Finance & Legal

Financial, Tax, and Legal

Tax, Legal Issues, Contracts, Self-Directed IRA

2790 topics, 20035 posts — Last Post 04/21/14, 06:21AM

Property Insurance

309 topics, 2045 posts — Last Post 04/17/14, 07:41PM

Personal Finance Discussion

328 topics, 2734 posts — Last Post 04/21/14, 07:44AM

Loans, Mortgages, Credit Lines

Private & Conventional Lending Discussion

2838 topics, 19721 posts — Last Post 04/21/14, 05:59AM

Creative Real Estate Financing

1210 topics, 8772 posts — Last Post 04/20/14, 06:59AM

Crowdfunding Real Estate

35 topics, 463 posts — Last Post 04/19/14, 06:24PM

Real Estate Professionals

Real Estate Professionals

Real Estate Agents

1211 topics, 7999 posts — Last Post 04/20/14, 03:12PM

Bankers, Lenders, and Mortgage Brokers

441 topics, 1922 posts — Last Post 04/20/14, 07:09AM


270 topics, 1686 posts — Last Post 04/21/14, 04:10AM

Local Real Estate

Local Real Estate

Local Real Estate Networking & Recommendations

1995 topics, 11634 posts — Last Post 04/21/14, 07:45AM

Americans & International Real Estate

161 topics, 566 posts — Last Post 04/14/14, 11:19AM

Foreigners Buying in the USA

62 topics, 409 posts — Last Post 04/10/14, 06:27AM

Canadian Real Estate

65 topics, 432 posts — Last Post 04/21/14, 06:41AM


Real Estate Marketplace

Real Estate Marketplace

15032 topics, 53982 posts — Last Post 04/21/14, 07:25AM

Real Estate Events and Happenings

165 topics, 2545 posts — Last Post 04/21/14, 04:39AM


Off Topic


2906 topics, 32423 posts — Last Post 04/19/14, 08:03AM

Housing News & Real Estate Market

914 topics, 8351 posts — Last Post 04/17/14, 08:41AM

BiggerPockets Real Estate Investing Summit

97 topics, 1751 posts — Last Post 04/10/14, 02:27PM

BiggerPockets Resources

Forums » Real Estate Marketplace » High Cap 6 Unit Multi Family under contract - Partner/Funds ?

High Cap 6 Unit Multi Family under contract - Partner/Funds ?

6 posts by 3 users


Real Estate Investor · Newport Beach, California

My brother and I have a 6 unit Multi Family deal under contract in Dallas. The purchase price is $95,000 and the cap rate comes to 10% (semi verified), with room to increase! We are planning to assume the current 1st trust deed - $41,000. Seeking a lender or partner to help bridge the remaining $54,000 gap.


-We have wired a $5,000 deposit

-The contract allows for 5 days of due diligence, ending this Sunday the 22nd

-Our home inspection will be performed tomorrow, Saturday the 21st at 12:00 P.M. CST

-In addition to the pending inspection, we have already received copies of each lease, receipts for expenses and the contact information for the current property manager & live-in maintenance individual. Assuming things go well with the rest of our due diligence, we will be required to close escrow by the 31st.

Here's a breakdown of current gross receipts:

Unit 1 - $600 - leased

Unit 2 - $400 - leased

Unit 3 - $495 - leased

Unit 4 - Occupied by maintenance man ($500 market value if leased)

Unit 5 - $500 - leased

Unit 6 - $495 - leased

TOTAL $2,490 / MO. (or $2,990 current market rent if fully leased)


Vacancy factor 10% - $249

Maintenance materials - $249

Gas 1 meter paid by landlord - $110 avg.

Water 1 meter paid by landlord - $135 avg.

Property insurance - $129

Property taxes - $259

Property manager - $450 flat feet (high!)

Trash paid by landlord - $89

TOTAL $1,670

NOI before debt service = $9,830 (33% of gross receipts)

/divided by $95,000 purchase + $2,000 cc


10.05 CAP

If you have an interest in helping us close the deal and/or would like more information, please reply ASAP. Thanks!

Hard Money Lender · Tempe, Arizona

Do you have much experience acquiring apartment complexes? Going cap rate on these small, low income apartments is closer to 12, not 10. I personally wouldn't invest in these small lower income projects at cap less than 14. I don't see how you can possibly earn enough income to justify the time spent on this project at the price you're paying.

BTW, Dallas has gotten a lot stricter on building codes. For example, in an older apartment building if you need to redo say wiring you must do it to current code, which can mean extra very expensive costs. Also, your profit analysis did not include depreciation, a very real expense in older and lower income buildings. You have maintenance materials as an expense, but no labor cost? Who is doing the labor? If the maintenance man is doing it for the compensation of a free apartment, then you will gain no extra income by renting out his apartment as you will have to pay his labor instead.

Depreciation reserve is a real expense because the building and components do wear out and need replacing. If the building is in very good condition then 3% of the purchase price per year is what replacement of capital items will cost - on average. This brings you real cap rate down to 7. I would rethink this purchase.

Real Estate Investor · Newport Beach, California

Thanks for the quick reply! It's always nice to hear a varying opinion.

A few quick thoughts that come to mind after reading your post:

This isn't a 14 cap but it can be, there's definitely upside. The property manager is being paid way too much and the maintenance guy is taking up an entire unit free of charge. Also, there is room to add an onsite laundry room for the tenants.

I appreciate the information on the building codes.

Depreciation isn't just an expense, it's also a tax write off. A hugely successful real estate investor once told me, there's four ways you MAKE money with real estate: Income, Appreciation, Refinancing and Depreciation. :-)

On that point however, you may not have seen that I budgeted 10% on the gross monthly receipts for material costs ($249 per mo.). That's actually 3% annually of the purchase price, the exact number you said!

How many units do you currently own? Let's stay in touch!

Real Estate Investor · Garland, Texas

Hi Brandon. Where is it? Zip and major intersection close by?

Jon Klaus, SellPropertyFast
E-Mail: [email protected]
Telephone: 214-929-6545

Hard Money Lender · Tempe, Arizona

@Brandon LoCascio

"Depreciation isn't just an expense, it's also a tax write off. A hugely successful real estate investor once told me, there's four ways you MAKE money with real estate: Income, Appreciation, Refinancing and Depreciation. :-)"

I am going to be frank, the above comment is not only totally irrelevant to my comment about you not having accounted for depreciation, but also shows a dangerous lack of understanding of the necessity of seriously considering depreciation as a real expense. Maintenance is NOT depreciation, further allowing $249 for "maintenance materials" still allow nothing for maintenance labor.

You state the cap rate is "semi verified". What does the ACTUAL operating income and expenses show? Let me guess, the property income is low and expenses high because the property is "mismanaged". A catch all categorization every overly optomistic investor wants to believe.

By your own dubious numbers, your net before debt service is $9,000 per year. Subtract $3K for replacement of capital items, your down to $6000. Subtract $3000 per year for debt service on existing debt assumption, your at $3000. How is this amount going to provide a return on an investors capital and a return to yield. Are you looking for JV partners or a second lien?

If your question about number of units I own is a question regarding my knowledge and experience in real estate, just click on my profile. Though I concentrate on commercial real estate,i still own a 12 unit apartment complex.

I know this will fall on deaf ears as you are "in love" with this deal. It will be interesting to see how in love you are with it in 6 months. The numbers don't make sense at the purchase price.

Hopefully I am wrong, and it will be a great success. Good luck.

Real Estate Investor · Newport Beach, California

@Don Konipol

Thanks! Again, very cool that you have time to spend on my post. I appreciate the feedback. To clarify, yes, the labor is currently included in the free apartment. I may or may not leave things that way, but that is the current setup.

Allow me to quote you:

"Depreciation reserve is a real expense..." Well yes, that's true. If your point is that I should have a sufficient reserve to cover these items along the way (in addition to normal maintenance items), then point received. My contention is still valid however, that depreciation will actually be a write off on our tax statement for the project/company, whether paid along the way or not.

Semi verified: This quite simply means that I am still in the due diligence process. As mentioned in the original post, I have received the leases, some receipts and I have spoken to the property manager regarding specific items (to paint the picture). I have also received copies of utility payments and have used industry standards to estimate things like the vacancy factor. I will not consider everything to be fully verified until I am ready to conclude my due diligence.

I never fall in love with a property, but I do debate the merits of one that I believe to be worth while. It's OK for you to disagree. Again, I really appreciate your opinion/thoughts, some of which I've found to be helpful. You clearly feel very passionate about protecting your persona and accolade filled profile, which I think is great! Keep up the good work. See you in the trenches!

Sign up