All
Members
Companies
Blog
Forums
Podcast
Webinars
    User Log in  /  Sign up
  • Forums
    Newest Posts Trending Discussions Followed Forums Real Estate News & Current Events General Landlording & Rental Properties Buying & Selling Real Estate Deal Analysis See All
  • Education

    Read

    BiggerPockets Blog BPInsights: Expert Analysis Guides Glossary Reviews Member Blogs

    Watch

    Webinars Video Library Financial Independence Blueprint Intro to Real Estate: Rentals

    Listen

    BiggerPockets Real Estate Podcast BiggerPockets Money Podcast BiggerPockets Business Podcast Real Estate Rookie Podcast Daily Podcast (Audio Blog)

    Topics

    Business Operations Finance Finding Deals Property Management Property Types Strategy
  • Network

    Recommended Vendors

    Real Estate Agents Mortgage Lenders Companies Hard Money Lenders Contractors Investment Companies

    Search

    Members Events Jobs
  • Tools

    Calculators

    Rental Property Fix and Flip BRRRR Rehab Estimator
    Wholesaling Mortgage Payment 70% Rule Airbnb

    Services

    BPInsights: Property Insights Tenant Screening Property Management Lease Agreement Packages

    New Feature

    BPInsights (beta)

    Quickly analyze a property address or ZIP Code to compare your rent in your neighborhood.

    Analyze a property
  • Find Deals
    Real Estate Listings Find Foreclosures External Link Ads, Jobs, and Other
  • Bookstore

    Real Estate Books

    Profit Like The Pros Bidding to Buy See all books

    Featured Book

    BiggerPockets Wealth Magazine book cover
    BiggerPockets Wealth Magazine

    Written by financial journalists and data scientists, get 60+ pages of newsworthy content, expert-driven advice, and data-backed research written in a clear way to help you navigate your tough investment decisions in an ever-changing financial climate! Subscribe today and get the Oct/Nov issue delivered to your door!

    Get the Magazine
  • Pricing
Log In Sign up
User
Quick search links
Podcast Hard Money Lenders Books Washington
ForumsArrowCompleted Deal DiariesArrowMy First Commercial Apartment... Using Other People's Money!
  • Newest Posts
    • Newest Posts
    • Unanswered Discussions
  • Trending
    • Top Discussions
    • Trending Discussions
  • Browse Forums
Search Nova
Create post

My First Commercial Apartment... Using Other People's Money!

7 Replies

  • Share on Facebook
  • Share on Twitter
  • Share on LinkedIn
Rotate Log in or sign up to reply
user profile avatar
Check Rosette Top Subjects:
Team, Real Estate Finance, and Rentals
  • Posts 90
  • Votes 77

Melissa D.
Investor from Portland, OR

posted 4 days ago

Investment Info:

Large multi-family (5+ units) buy & hold investment.

Purchase price: $825,000
Cash invested: $11,000

This deal is all about using other people's money and it starts with a previous property. In 2018, I bought a triplex in Portland OR using selling financing. in 2020, I split the mortgage note in half on that property and recollaterialized one half on my other properties in second position while leaving the remainder half on the triplex. That left the property with quite a bit of equity.

Then I did a cash out refinance to receive $207k of the banks money to put down on this new 20 unit property. All in, I had about $15,000 of my own money in the deal for the down payment.

This 20 unit complex is composed of 3 buildings. There are 16 one bedroom units and 4 two bedroom units. Since commercial lending dried up during Covid19 (with good reason), I did a wrap note on an underlying seller financed loan. Fun fact: I actually negotiated my payment to be lower than the seller I bought from by doing a 35 year amortization.

Rents were about 25% below market rent and I was buying at a 6 cap in Ohio (not great), if I'm honest. Still it was bringing in $9,200 a month on paper with a $3,000 mortgage to my sellers. Plenty of room for error... right? Of course, buying a C class property in a B class neighborhood during a pandemic comes with it's challenges. The first six months has involved 2 evictions (of tenants living in jail), solving a $1,000 a month water leak, and generally cracking down on tenants skipping payments from previously relaxed management styles. Luckily I have a 6 year balloon to get the units to market rent and all paying on time. Numbers are looking quite good on the back end with a 30% estimated IRR. Time will tell.

What made you interested in investing in this type of deal?

I began looking out of state for better cash flow and where I could afford to put in property manager.

How did you find this deal and how did you negotiate it?

My great realtor in Dayton, OH found it off market for me.

Rotate Log in or sign up to reply
user profile avatar
  • Posts 109
  • Votes 63

AJ Leman
Investor from Iowa City, IA

replied 4 days ago

@Melissa D. Great deal! Nice work!

Do you plan to keep growing your portfolio?

Best-

AJ

Rotate Log in or sign up to reply
user profile avatar
Check Rosette Top Subjects:
Team, Real Estate Finance, and Rentals
  • Posts 90
  • Votes 77

Melissa D.
Investor from Portland, OR

replied 4 days ago

Probably just one more property and then I should be done for a while. I'll be retired next year and I want to focus on traveling and enjoying life for a bit. Slowing down. Writing a book. Thanks

Rotate Log in or sign up to reply
user profile avatar
Check Rosette Top Subjects:
Team and Taxes & Accounting
  • Posts 13K
  • Votes 4.5K

Dmitriy Fomichenko
Solo 401k Expert from Anaheim Hills, CA

replied 4 days ago

@Melissa D. thanks for sharing, congrats on your success!

Rotate Log in or sign up to reply
user profile avatar
  • Posts 20
  • Votes 10

Evan C.
from Falls Church, VA

replied 4 days ago

If you don't mind, can you explain how you split a note in half and recollateralized one half and what that means? 

Rotate Log in or sign up to reply
user profile avatar
Check Rosette Top Subjects:
Tenants, Managing Tenants, and Flipping
  • Posts 338
  • Votes 236

AJ Shepard
Real Estate Syndicator from Portland, OR

replied 4 days ago

@Melissa D.

Great work! Seems like you’re doing well and should be a great amount of cash flow once you’ve got it stabilized!

How’s you pick your property manager in the area?

Rotate Log in or sign up to reply
user profile avatar
Check Rosette Top Subject:
Team
  • Posts 481
  • Votes 483

Marc Rice
Real Estate Agent from Columbus, OH

replied 3 days ago

@Melissa D.

Numbers look great! Good luck

Rotate Log in or sign up to reply
user profile avatar
Check Rosette Top Subject:
Taxes & Accounting
  • Posts 392
  • Votes 199

Kevin Manz
HVAC Tech from Fort Wayne, Indiana

replied 3 days ago

@Melissa D.

great job, are the 2 bedroom units all in the middle building?

Rotate Log in or sign up to reply
  • 1

Free eBook from BiggerPockets!

Ultimate Beginner's Guide Book Cover

Join BiggerPockets and get The Ultimate Beginner's Guide to Real Estate Investing for FREE - read by more than 100,000 people - AND get exclusive real estate investing tips, tricks and techniques delivered straight to your inbox twice weekly!

  • Actionable advice for getting started,
  • Discover the 10 Most Lucrative Real Estate Niches,
  • Learn how to get started with or without money,
  • Explore Real-Life Strategies for Building Wealth,
  • And a LOT more.

Sign up below to download the eBook for FREE today!

Download the eBook Now

Lock We hate spam just as much as you

Related Resources Completed Deal Diaries
Do Your Due Diligence Before Digging Up Dirt: Investing in Vacant Land 101
Best Deal Ever: How a Postcard Gets the Phone Ringing
Meet the Investors: I Sold My Wife on House Hacking With a PowerPoint (& Soon We’ll Live for Free!) Featuring Joaquín Camarasa
Meet the Investors: How I Earn $800/Mo on a Single Property (That I Don’t Even Own!) Featuring Julian Sage
Best Deal Ever: How a 150-Day-Old MLS Listing Paid Off Big Featuring Joe Lieber
Resources Read, see, and learn more!
Link Real Estate Investment Calculators
Link BiggerPockets Blog
Link Path to Purchase
Link Mortgage Loans
Link Find a Contractor
Link Real Estate Agents
Link Hard Money Lenders
Link Real Estate Listings

Top Contributors

Andy Pham
Andy Pham
California, US
7.19
Score
Dmitriy Fomichenko
Dmitriy Fomichenko
Anaheim Hills, CA
5.07
Score
Chad Rocke
Chad Rocke
Denver, CO
2.4
Score
Krista Goodrich
Krista Goodrich
Daytona Beach, FL
2.22
Score
Russell Holmes
Russell Holmes
Apopka, FL
1.99
Score

Completed Deal Diaries Trending Discussions

  • Latest Buy and Hold in South Georgia
    9 Replies
  • 2nd Investments:Townhouse Quick Flip
    4 Replies
  • My First Fix & Flip Deal
    3 Replies
  • First Long Distance Out of State Rental Property!
    41 Replies
  • 4040 Carolyn My First BRRRR
    2 Replies
Log in Sign up

Log in

Forgot password?

If you signed up for BiggerPockets via Facebook, you can log in with just one click!

Log in with Facebook

Or
btn_google_dark_normal_ios Created with Sketch. Continue with Google

Let's get started

We just need a few details to get you set up and ready to go!

Use your real name

Use at least 8 characters. Using a phrase of random words (like: paper Dog team blue) is secure and easy to remember.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.

Or
btn_google_dark_normal_ios Created with Sketch. Continue with Google

Why create an account?

Receive a free digital download of The Ultimate Beginner's Guide to Real Estate Investing.

Connect with 1,000,000+ real estate investors!

Find local real estate meetups and events in your area.

Start analyzing real estate properties, we do the math for you.

It's free!

Explore

  • Membership
  • Community
  • Education
  • Marketplace
  • Tools
  • FilePlace
  • REI Resources
  • Perks
  • Glossary
  • Reviews
  • iOS App
  • Android App

Company

  • About Us
  • Press
  • Advertising
  • Careers
  • Stats
  • Contact Us

Important

  • Editorial Guidelines
  • Terms of Use
  • Rules
  • Privacy
  • FAQ

Social

  • Facebook
  • Twitter
  • YouTube
  • Instagram
© 2004-2021 BiggerPockets, LLC. All Rights Reserved.