All Forum Posts by: Rosston Smith
Rosston Smith has started 45 posts and replied 1465 times.
Post: 9 UNIT ANALYSIS (HELP)

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
Originally posted by @Zak Parks:
Rosston Smith does that mean those extremely low utility rates are just for a common area? All the meters are separated by unit?
I believe the utilities are fairly accurate. I own a 4 unit, and paid $81.14 for water last month.
I do not believe anything is sub metered. I'm assuming its not, however I can confirm this soon. I can generate a list of questions to ask the seller.
Post: 9 UNIT ANALYSIS (HELP)

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
Forgot to mention also, its a 12,000 sqft building. The interior can use tasteful improvements like paint, decorations, and etc... The current rents haven't been raised in 7 years. They could most definitely be raised due to the superior location and building and are also under market.
I would budget $100 per door for capex, so $900/mo - $10,800 / yr.
Mortgage with 25% down would be $26,784 /yr.
After capex and mortgage added, I'm left with ($48,280(NOI)-$26,784-$10,800= $10,696 cash flow a year.
Post: 9 UNIT ANALYSIS (HELP)

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
Alright so I currently am in negotiations with a local property owner. Its an off market deal so I'm not in a huge hurry, but plan to make an offer within the next week or two. I have the numbers listed below.
Things to note:
*New roof was just put on this year
*Brand new central HVAC installed for all units
*Seller financing is not available as owner has a mortgage
*In a fantastic location
ASKING PRICE: $472k
Owner purchased 2006 for $415k
Landscaping Service - $70 per month - $840 / yr
Garbage - $400 per qtr - $1,600 / yr
Gas - $60 per month - $720 / yr
Electric - $65 per month - $780 / yr
Water - $115 per month / $1,380 / yr
Pest control - $125 per qtr - $500 / yr
(Total up to this point = $5,820)
Taxes - $6300 per yr
Insurance - $3800 per yr
Maintenance - $1500 per yr
(Total up to this point = $11,600)
Overall Total of expenses = $17,420 a year.
Note: Does not include capex.
Apt 1 - $510 per month 4/17 (Lease end date)
Apt 2 - $510 per month 1/17 (Lease end date)
Apt 3 - $725 per month 5/17 (Lease end date)
Apt 4 - $550 per month 9/17 (Lease end date)
Apt 5 - $510 per month 8/17 (Lease end date)
Apt 6 - $510 per month 8/17 (Lease end date)
Apt 7 - $1150 per month pro forma (Renovations in progress, finish on Dec 1st, vacant)
Apt 8 - $510 per month 11/17
Apt 9 - $500 per month, on month to month lease, (been there 5 years)
(MY CALC)- Total $5,475 x 12 = $65,700 - $17,420 = $48,280 NOI
(OWNER CALC)-Total $5,945 x 12 = $71,340 - $17,420 = $53,920 NOI
I have attached a picture of the building below. Beautiful!
Post: Newbie from Middle GA

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
Hey I live in Macon! Would love to network! PM me if you have any questions!
Congratulations on your first property!
Post: After a two year hiatus...

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
Welcome back man! Great choice!
Post: Financing First Deal BRRR!!!!

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
Yes Sam it should. Congratulations!
Post: New to Real estate investing, Richmond VA.

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
Hello Kay! Welcome to BP!
Post: New deal. Will little to no money work?

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
You are on the right track of thinking. Look into private money. Start with family and friends.
Post: Noob Questions that I haven't found- From a Noob

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
3) Yeah, buy a 4 unit if you can.
Post: Noob Questions that I haven't found- From a Noob

- Investor
- Warner Robins, GA
- Posts 1,545
- Votes 473
2) if they are on m2m leases, you can give them a 30 day notice that you won't be renewing their lease. If they aren't, you can't do anything.