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
Real Estate Deal Analysis & Advice
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 4 years ago on . Most recent reply

User Stats

59
Posts
53
Votes
Joseph Salzillo
  • Real Estate Agent
  • Connecticut
53
Votes |
59
Posts

14.5% COC Return: Central CT Triplex

Joseph Salzillo
  • Real Estate Agent
  • Connecticut
Posted

Investment Info:

Small multi-family (2-4 units) buy & hold investment.

Purchase price: $231,000
Cash invested: $58,000

Commercial loan triplex purchase in central CT with partners! This one brings in $2,915/mo in gross income with roughly $700/mo pure cashflow after mortgage PITI, property management, maintenance, CAPEX, and 8% estimated vacancy; pro forma 14.5% cash on cash return.

How did you finance this deal?

80% LTV Commercial loan amortized over 30 years

How did you add value to the deal?

The property is currently being stabilized by removing non-paying tenants and upgrading each unit with newer finishes. Proforma rents with updated finishes are projected to be $3,100/mo

  • Joseph Salzillo
  • [email protected]
  • 860-637-1379
  • Most Popular Reply

    User Stats

    189
    Posts
    132
    Votes
    David Bilandzija
    • Lender
    • Venice, CA
    132
    Votes |
    189
    Posts
    David Bilandzija
    • Lender
    • Venice, CA
    Replied

    @Joseph Salzillo Great share.  Congrats on the deal.  Not your first rodeo?

    Loading replies...