Skip to content
×
Pro Members Get Full Access
Succeed in real estate investing with proven toolkits that have helped thousands of aspiring and existing investors achieve financial freedom.
$0 TODAY
$32.50/month, billed annually after your 7-day trial.
Cancel anytime
Find the right properties and ace your analysis
Market Finder with key investor metrics for all US markets, plus a list of recommended markets.
Deal Finder with investor-focused filters and notifications for new properties
Unlimited access to 9+ rental analysis calculators and rent estimator tools
Off-market deal finding software from Invelo ($638 value)
Supercharge your network
Pro profile badge
Pro exclusive community forums and threads
Build your landlord command center
All-in-one property management software from RentRedi ($240 value)
Portfolio monitoring and accounting from Stessa
Lawyer-approved lease agreement packages for all 50-states ($4,950 value) *annual subscribers only
Shortcut the learning curve
Live Q&A sessions with experts
Webinar replay archive
50% off investing courses ($290 value)
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

User Stats

11
Posts
40
Votes
Rob Wilson
  • Charleston, SC
40
Votes |
11
Posts

20 unit apartment building with no money down!

Rob Wilson
  • Charleston, SC
Posted Sep 25 2014, 20:40

I've been in real estate management and investing for 9 years and I have a recent acquisition that I hope will motivate others.  I've been sitting on the sidelines too long, it's time to contribute!

I sent out 600 letters to local owners of multifamily properties and had quite a few calls from the letters.  Sent them 3 times before I reached the right owner on the right day, where he was just mad enough about landlording to want to sell his property.

20 Unit apartment complex

Purchase Price: $285,000 (approx 15k unit)

30 year amortized loan 5% with a 5 year call (100% owner financing, but he did take a 2nd mortgage on another house I own)

Tax Return NOI average: $32,000 over the last 4 years

Expected NOI after proper management: $50,000

Equity after stabilized: $100,000-$150,000

As purchased the property cash flows around 1k a month with no money down!  After the property is stabilized it will net around $2500 a month.

Bonus:  There is a back lot that came with the apartment complex and is of no use to the operation of the complex.  I have it under contract for $72,500 cash.  Pending zoning approval this lot will be sold and I will be able to put some cash into my pocket.

Thanks for reading my deal!  I hope this motivates some people that these deals do exist.  I can't wait to read some of the comments.

Rob

Loading replies...