Duplex Deal in the Works

Duplex Deal in the Works

Real Estate Investor · Rochester, NY · Member since 2008 · 193 posts · 46 votes

I purchased my first duplex 7 months ago, and am close to purchasing my second.

This property was originally listed @ $46,000, then dropped to $35,000 and more recently dropped to $29,900. It has been listed with an agent for 3 years and is still on the market.

My partner and I put in an offer of $20,000. The sellers came back @ $27,500. We came back @ $23,000, with our goal when we started to be $25,000.

The property is currently rented pretty well below market rent, and the tenants are on month to month verbal leases. I figured we can bump the rents to the price that my other duplex is getting around the corner. This property is in better shape and has more sqft.

The $6500 rehab cost does not need to be done right away. The main roof is ok, but there is a smaller front and rear roofs that need to be replaced, as well as some other cosmetic things.

This is how it looks with the way it is currently rented.

This is how it looks when we adjust the rents to reflect what they should be.

Let me know what you guys think...

0Reply
25 views

13 Replies

Jump to latestLatest
  • Real Estate Investor · OH · Member since 2008 · 4k+ posts · 1k+ votes
    18y

    Here is how I would evaluate this deal based on the market rents of your other units:

    Gross Rents: $1,000
    Operating Expenses: $500
    NOI: $500

    Mortgage ($31,500, 30yr, 7%): $209 including initial rehab

    Cash Flow: $291 per month

    This looks like an EXCELLENT deal to me!

    Mike

  • Real Estate Investor · OH · Member since 2008 · 1k+ posts · 86 votes
    18y

    Total investment of $31,5 with return of rents of $1000 per month. I agree, I would jump at it.

    What are your taxes and are the utilities separate?

  • Investor · Bellefonte, PA · Member since 2008 · 1k+ posts · 88 votes
    18y

    I think the numbers look good.

    I do have one question though, who pays for heat? If you have to pay for heat? (esp if it's oil) it'll hammer the 50% rule pretty quickly.

    -Michael

  • Real Estate Investor · Rochester, NY · Member since 2008 · 193 posts · 46 votes
    18y

    Mike - Thanks for your analysis. I use your methodologies as a basis for my analysis, so it is nice to see your confirming the numbers.

    One question... You used 30 years as your basis in the calculation. We most likely will be getting a 15 year mortgage. As long as the unit still cashflows with a 15 year term, is there any reason for you to go with a longer time? Do you use 30 years as the standard when evaluating the deal so that all deals are on the same level?

    TC - The taxes are $2139/year. The utilities are separate and the tenants pay them.

    Dafly - The tenants pay for heat.

    We got this property under contract for $26k. Closing should be on or before Sept 18th. I will try to keep this updated as we progress through the process.

  • Real Estate Investor · OH · Member since 2008 · 4k+ posts · 1k+ votes
    18y

    No, I think getting a 15 year loan is just fine as long as the property still cash flows.

    Mike

  • Investor · Bellefonte, PA · Member since 2008 · 1k+ posts · 88 votes
    18y

    Awesome!!! Keep us posted on your progress

Join the conversationCreate a free account to reply, vote on answers and follow this thread.