Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
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

Updated about 5 years ago on . Most recent reply

User Stats

3
Posts
0
Votes
Brock Agamaite
  • Rental Property Investor
  • Green Bay, WI
0
Votes |
3
Posts

Duplex analysis - what is best way to finance?

Brock Agamaite
  • Rental Property Investor
  • Green Bay, WI
Posted

I just got this property under contract. What is the best way to finance it?

Upper lower duplex with 3/1 in each unit.

Purchase price of $150,000. 

Rents: $650 each total of $1300. 

Tenants paying all utilities

Taxes $3000/yr and Ins $700/yr

Repairs and vacancy are very low. I figured 2% of gross rents.

On a 30yr fixed at 3.25% I am cash flowing around $400/month. This is figuring a loan amount of $120,000 with $30,000 out of pocket. 

On a 20yr with 5 year balloon at 4.5% I am cash flowing around $150/month. This is figuring an appraised value of $160,000 with this commercial lender lending 80% LTV. Loan of $128,000 and $22,000 out of pocket.

I am not aware of any lenders who will do 30 yr conventional financing if the property is held in an LLC.

Would you go with the higher cash flow on a personal loan or less liability on the commercial loan? Are there any other suggestions anyone can offer based off these numbers?

Loading replies...