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 over 11 years ago on . Most recent reply

User Stats

17
Posts
4
Votes
Craig Willard
  • Real Estate Investor
  • Frankfort, KY
4
Votes |
17
Posts

Should I

Craig Willard
  • Real Estate Investor
  • Frankfort, KY
Posted

Here is something I ran across….

  1. (2) 4-plex townhouse in great shape side by side. Each unit has 2 bedrooms and 1.5 baths with garage in the basement. These are nice townhouses
  2. Both properties need nothing at this time
  3. Property tax 5300/yearly
  4. Both properties were built in the 90s
  5. Sellers are asking 498,000.
  6. Income @ 625/unit fully rented = 5000/month

I am struggling with the numbers on this deal, its not looking good

Tax assessment is 480,000.

Lets just say we use the 480,000 numbers. I am told they will not come down much at all...

80K = 20% down

600/month = vacancy rate (not had a vacancy in years but I would rather plan for it)

435/month = taxes

230/month = repair fund

Utilities paid by tenants

expenses = 1465/month 400k @ 6% = 2398/month

5000 income / 3863 in expenses = 142/month/unit

_________ This doesn't look like a good buy at all …maybe I am missing something?? I do think the property is not renting for as much as it could, across the street is pulling 750/unit.

Thoughts?

Loading replies...