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.
Level up your investing with Pro
Explore exclusive tools and resources to start, grow, or optimize your portfolio.
10+ investment analysis calculators
$1,000+/yr savings on landlord software
Lawyer-reviewed lease forms (annual only)
Unlimited access to the Forums

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
Multi-Family and Apartment Investing
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 over 5 years ago on . Most recent reply

User Stats

19
Posts
11
Votes
Sergio Baerga
  • Carolina, Puerto Rico
11
Votes |
19
Posts

Off Market deal for 18 unit with partner, looking for suggestions

Sergio Baerga
  • Carolina, Puerto Rico
Posted

Hey guys, myself and a friend I met on bigger pockets found a deal in our area of San Juan.

$400,000 asking price

18 units. $10,500 receiving in rent.

It has some low cost units as they are not in great condition and some are quite small.

The location is great and has 17/18 rented long term at the moment meaning it will cashflow from day 1.

It is poorly managed and still booked because it is a desirable area walking to nightlife restaurants highway and close to airport.

Even a great spot for airbnb.

Monthly Income: $10,216.00

Monthly Expenses: $5,545.46

Monthly Cash Flow: $4,670.54

Pro Forma Cap Rate: 12.43%

NOI $129,000.00

Total Cash Needed: $80,825.20

Cash on Cash ROI: 43.45%

Purchase Cap Rate: 20.21%

The question is both of us have smaller deals and cash flow airbnb long term but never have partnered up, and would like to know if anyone could give advice as a starting point?

LLC 50/50. what terms should the contract say?

What type of financing should we go for?

Any advice on how to go about this would be great and helpful as we are excited to take on our first large deal.

Thanks

Most Popular Reply

User Stats

4,203
Posts
6,039
Votes
Greg Scott
  • Rental Property Investor
  • SE Michigan
6,039
Votes |
4,203
Posts
Greg Scott
  • Rental Property Investor
  • SE Michigan
Replied

Sergio:

Your annual NOI cannot be higher than your annual rental income. Your Cap rate doesn't add up. There are major problems with the numbers you posted here.

  • Greg Scott
  • Loading replies...