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

AJ Leman
Investor from Iowa City, IA
replied 4 days ago
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
Dmitriy Fomichenko
Solo 401k Expert from Anaheim Hills, CA
replied 4 days ago
@Melissa D. thanks for sharing, congrats on your success!
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?
AJ Shepard
Real Estate Syndicator from Portland, OR
replied 4 days ago
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?
Marc Rice
Real Estate Agent from Columbus, OH
replied 3 days ago
Numbers look great! Good luck
Kevin Manz
HVAC Tech from Fort Wayne, Indiana
replied 3 days ago
great job, are the 2 bedroom units all in the middle building?
Free eBook from BiggerPockets!

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!
We hate spam just as much as you