View report

*This link comes directly from our calculators, based on information input by the member who posted.

Is this Cap Rate and Cash on Cash good for an apartment complex with 11 units?  

Unless you have a killer deal with some lender (if so... introduce us!), the financing numbers you have assumed are far too generous. More likely you have a 75% LTV with 25YR amortization at 5.25% interest rate over a 5YR term. Or possibly an 80% LTV with 20YR amortization at 5.25% interest rate over a 5YR term. Monthly P&I based on asking price is more likely to be ~$4,500/mo rather than ~$3,500/mo.

Also no expenses included for lawncare, snow removal, property management or water/sewer bill.  Vacancy should be factored in at least 5% in a very high demand rental market and 10% in a balanced market.  

This isn't a deal that makes money at face value... and even based off of your numbers that's a pretty low cap rate.  

@Matt Lefebvre touched on the major points that I wanted to address which is financing (rate is too low), have you actually shopped this with other lenders?