Skip to content

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Followed Discussions Followed Categories Followed People Followed Locations
Buying & Selling Real Estate
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

20
Posts
5
Votes
Tyler Smith
5
Votes |
20
Posts

2 unit commercial property. Should I close?

Tyler Smith
Posted

I am set to close on a 2 unit, new construction commercial property in central Texas on May 1. Option period has ended.

The numbers worked, but then the virus hit...Will we back to work soon? Will I be able to find tenants?

The down payment will be $116,000 if I close. My worry is if I do the deal and don't get the units leased, I will be responsible for a $2960 monthly mortgage + taxes, insurance, CAD etc. Should I move forward with the deal or terminate the contract and lose my $15k earnest money? 

Numbers: 
PP: $579,000
RENT: $7500 ($3750 per unit)
Op EX: $3190
  tax and insurance: $1200
  CAD: $600
  property mgmt: $640
  vacancy: $750
NOI: $7500-$3190 = $4310
Cash Flow: $4310 NOI - $2960 mortgage = $1350 cash flow
Cash on Cash return: 14.08%

Loading replies...