Another possible 1st deal,Is it really? - Posted by Scott

Posted by scott on July 26, 2001 at 10:56:33:

Hello everone.
I have found a triplex consisting of a main house and a seperate duplex. The duplex started as a rehab for the guy but basically had to be re-built once the county got involved. Older property, good shape, good rental area.
Here are the numbers.
Asking 185,000 Owner will carry at least 20%. He currently grosses 2300 a month in rents. He says he can get another 150 or 200. He collects 1st and last Month. The numbers for maintenance, management and Vacancy are just 6% of gross each. I will manage it myself, Maintenance I can do as well. Did I figure in enough for these.
Three possible prices
175,000 : 180,000 : 185000
est Pmt. 1189.01 : 1217.96 : 1246.92
PITI
Int on
20 % Dwn . 262 : 270 : 277.50
at 9%

Maint,Vac, 414 : 414 : 414
Management.

Water. 150 : 150 : 150

Gross Exp _______ _______
2043.96 : 2051.96 : 2059.46

Gross Rnt 2300 : 2300 : 2300


Net Cash 256.04 : 248.04 : 240.54

Well Guys, tell me what you think?

Thanks
Scott

Another possible 1st deal,Is it really? - Posted by Scott

Posted by Scott on July 26, 2001 at 10:50:48:

Hello everone.
I have found a triplex consisting of a main house and a seperate duplex. The duplex started as a rehab for the guy but basically had to be re-built once the county got involved. Older property, good shape, good rental area.
Here are the numbers.
Asking 185,000 Owner will carry at least 20%. He currently grosses 2300 a month in rents. He says he can get another 150 or 200. He collects 1st and last Month. The numbers for maintenance, management and Vacancy are just 6% of gross each. I will manage it myself, Maintenance I can do as well. Did I figure in enough for these.
Three possible prices
175,000 180,000 185000
est Pmt 1189.01 1217.96 1246.92
PITI
Int on
20 % Dwn 262 270 277.50
at 9%

Maint,Vac 414 414 414
Management

Water 150 150 150

Gross Exp _______ ______ _______
2043.96 2051.96 2059.46

Gross Rnt 2300 2300 2300


Net Cash 256.04 248.04 240.54

Well Guys, tell me what you think?

Thanks
Scott