Apartment Complex Information

Apartment Complex Information

Vermontville, MI · Member since 2017 · 10 posts · 0 votes

What is the average apartment complex size to produce 20k cashflow?   Per month.   It's a vague question I suppose but I could get some idea from experienced apartment complex owners I would be grateful.   

0Reply
28 views

Most Popular Reply

Rental Property Investor · St. Paul, MN · Member since 2016 · 3k+ posts · 3k+ votes
6y

Pure cash flow after a mortgage payment at 25% down, is going to be in the 150-250 unit range. 

Let's do the math:

Purchase of $16 million

Loan: $12,000,000 @ 25% down, 30 year, 4% interest

Loan payment: $694k/year

Cashflow needed: $240k/year

NOI: 934k

An NOI at $934k outs us at a purchase price of roughly $16mm near a 6 cap. At $100,000/unit you can buy a 160 unit property.

See this reply in the discussion

27 Replies

Jump to latestLatest
  • Greg ScottPro Member
    Rental Property Investor · SE Michigan · Member since 2014 · 4k+ posts · 6k+ votes
    6y

    Too many variables.  

    - What type of area (ABCD)?

    - Condition of property?

    - Local tax / government impact?

    - Financed or wholly owned?

  • Vermontville, MI · Member since 2017 · 10 posts · 0 votes
    6y

    needs To be in good condition.   Unsure of class. Maybe c.  Something nice.  I'm not sure of government impact.  Finalnced.  

  • Rental Property Investor · Austin, TX · Member since 2017 · 254 posts · 265 votes
    6y

    Likely about 10-12 units on a fully stabilized property.

  • Vermontville, MI · Member since 2017 · 10 posts · 0 votes
    6y

    Really?  That's a lot less than I anticipated.   Wow.     Obviously,  there are variables but it's good to get ideas.  I am going into info gathering mode. Hopefully I can level up.  Thanks guys.

  • Bjorn AhlbladPro Member
    Investor · Shelton, WA · Member since 2017 · 6k+ posts · 6k+ votes
    6y

    @Jonathan Brandenberger If you are talking 20k/mo in your pocket cash flow over 100 doors but fewer than 150 doors. With all due respect; I think @Bruce Petersen may have missed the context of your question.

  • Vermontville, MI · Member since 2017 · 10 posts · 0 votes
    6y

    i thought maybe that may have been the case.  I do appreciate the input.  Thanks guys

  • Investor · New York & TN · Member since 2019 · 325 posts · 219 votes
    6y
    Originally posted by @Jonathan Brandenberger:

    What is the average apartment complex size to produce 20k cashflow?   Per month.   It's a vague question I suppose but I could get some idea from experienced apartment complex owners I would be grateful.   

     Since rent is collected on a monthly basis, this should be fairly easy. If the average rent in your area is $1000 per month, then it's 20 apartments. If it's $2000 per month, then it's 10 apartments. 

    Average rent can vary greatly from area to area, so try and get an idea of what the average rents are, then divide into 20k for aprox number of units. 

  • Greg ScottPro Member
    Rental Property Investor · SE Michigan · Member since 2014 · 4k+ posts · 6k+ votes
    6y

    @Peter Nikic What you have provided is the formula for calculating revenue per month.  @Jonathan Brandenberger asked about cashflow so you also have to subtract operating expenses, debt burden and CapEx before you get to cashflow.

  • Vermontville, MI · Member since 2017 · 10 posts · 0 votes
    6y

    So, on average,  what profit margin could you expect from a stabilized complex?   Is 20-25% to high?

  • Vermontville, MI · Member since 2017 · 10 posts · 0 votes
    6y

    Let's say I have 100 units. Nice complex, good management.  Is it safe to expect 75% occupancy?   Is that low or high?   Than based off that figure I ask my previous question.

  • Vermontville, MI · Member since 2017 · 10 posts · 0 votes
    6y

    This would include property management cost.

  • Rental Property Investor · Austin, TX · Member since 2017 · 254 posts · 265 votes
    6y

    @Bjorn Ahlblad

    Good catch, should have been 100-120 units and not 10 to 20 :-)

  • Rental Property Investor · St. Paul, MN · Member since 2016 · 3k+ posts · 3k+ votes
    6y

    Pure cash flow after a mortgage payment at 25% down, is going to be in the 150-250 unit range. 

    Let's do the math:

    Purchase of $16 million

    Loan: $12,000,000 @ 25% down, 30 year, 4% interest

    Loan payment: $694k/year

    Cashflow needed: $240k/year

    NOI: 934k

    An NOI at $934k outs us at a purchase price of roughly $16mm near a 6 cap. At $100,000/unit you can buy a 160 unit property.

  • Vermontville, MI · Member since 2017 · 10 posts · 0 votes
    6y

    Thank you.  This has been helpful.  Very helpful.    I appreciate all input.

  • Rental Property Investor · Lexington, MA · Member since 2015 · 42 posts · 39 votes
    6y

    Hi @Todd Dexheimer do you have any idea which states or cities are those where you can buy 150-250 units range in around $16 million and can make approx $240K per year as you mentioned in your answer? Please advise. Thanks

  • Rental Property Investor · Lexington, MA · Member since 2015 · 42 posts · 39 votes
    6y

    @Todd Dexheimer or anyone else please respond if have any idea. Thnx.

    @Todd Dexheimer

  • Rental Property Investor · St. Paul, MN · Member since 2016 · 3k+ posts · 3k+ votes
    6y

    Nearly all of the midwest, south, south east, north, northeast. I would say exclude NYC area, Boston, San Fran Bay area, LA Area, Seattle and Portland. The majority of the country this is achievable. Some areas are going to be $150k/unit and others will be $75k/unit. 

  • Real Estate Coach · Salt Lake City, UT · Member since 2017 · 272 posts · 414 votes
    6y

    @Todd Dexheimer nailed it... but, I'll add some meager data.

    We closed on 55 units about 6 months ago. After operating expenses and PITI, we're netting about $12k per month right now. Once the interest-only period on the loan expires and taxes are re-evaluated, I expect that number to drop to about $6-8k at the current income level. Of course, we're renovating and pushing rents up, so we should get back up to the $10k per month mark.


    As mentioned, there are variations between regions.  Our apartment is in South Carolina and Todd is up north in the really really cold region.  I lived in St. Paul for a bit and can tell you from experience...

  • Flipper/Rehabber · Minneapolis, MN · Member since 2016 · 1k+ posts · 1k+ votes
    6y
    Originally posted by @Brian Briscoe:

    Todd is up north in the really really cold region.  I lived in St. Paul for a bit and can tell you from experience...

    Curious about your thoughts on what the "really really cold region" means and what impact it has on cashflow and pricing.

  • Real Estate Coach · Salt Lake City, UT · Member since 2017 · 272 posts · 414 votes
    6y
    Question was how many UNITS do you need for a certain cash flow. Margins are thinner in some areas than others, so numbers in SC may not match numbers in the "really really cold" Twin Cities. My original comment was made somewhat in jest... but, since you asked... What does being "really really cold" have to do with pricing? Fewer people move in a Minnesohta winter than a Miami winter. Reduced demand on the vacant units would push pricing down to get units filled. So, all other things equal, winter pricing would be lower in the "really really cold" regions than the warmer areas. I had a rental in Salt Lake City for many years that happened to have a few winter vacancies. We had to drop the rent significantly to get it filled. My San Diego rental didn't have that problem.
  • Kenneth GarrettPro Member
    Investor · Florida Panhandle/Illinois · Member since 2016 · 4k+ posts · 3k+ votes
    6y

    @Jonathan Brandenberger

    If you break it down to cash flow per door of approximately $100-$200.  My goal is$150 per door or better.  So at $150 per door it will take 133-134 units.

  • Vermontville, MI · Member since 2017 · 10 posts · 0 votes
    6y

    Thank you Kenneth.

  • Investor · Minneapolis, MN · Member since 2016 · 254 posts · 228 votes
    6y

    @Brian Briscoe I can see how vacancies & thus rent would be affected in upper B & A class units, though I wonder if that would be the case in medium to low income or government subsidies housing where you'd expect less tenant migration during cold temps.. 

  • Rental Property Investor · Lexington, MA · Member since 2015 · 42 posts · 39 votes
    6y
    Thank you @Todd Dexheimer
  • Rental Property Investor · St. Paul, MN · Member since 2016 · 3k+ posts · 3k+ votes
    6y
    Originally posted by @Noah Chappell:

    @Brian Briscoe I can see how vacancies & thus rent would be affected in upper B & A class units, though I wonder if that would be the case in medium to low income or government subsidies housing where you'd expect less tenant migration during cold temps.. 

    Brian Is 100% spot on. This is the case in A, B and C class. People in cold climates don't want to move in the winter, so you have much less demand and pricing does suffer. We have basically avoided this issue. After having several winter vacancies in my early years, our leases all expire between April 30th-Sept 30th. Even our month to month have blackout dates during our cold months. 

    As for price/door, I don't think it have much effect on it. Our prices/door are as high or higher than most southern areas. 

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