Case Study: Small multifamily investments in growing Texas market
When market dynamics change, long term real estate investors have to adapt their approach to stay on track and accomplish their goals. Previously, I articulated the case for branching out into other growing markets and different property types when market conditions restrict supply to the extent that it threatens the investor’s acquisition needs. Today, we are going to get deeper into the nuts and bolts of purchasing new construction, luxury small multi family properties (duplexes) in a growing Texas market with a detailed case study.

Income and Expenses
Annual Rental Income: $31,800 ($1325/side/month)
Operating, Management, Vacancy and Leasing Costs: $11,534* (36%)
Net Operating Income: $20,266
Purchase Price: $279,000
Down Payment: $69,750 (25%)
Loan Amount: $209,265 (4.75% 30 Yr Fixed Conventional)
Debt Service: $13,099.50 ($1091.63/mo)
Positive Cashflow: $7,166.50 ($597.21/mo)
*Breakdown of Operating/Management/Leasing/Vacancy
Vacancy: $1590
Property Taxes: $5400
Insurance: $800
HOA: $200
Management : $2544
Leasing fees: $1000
Total: $11,534.00
Investment Scenarios
Let’s begin with a basic example and build from there. Suppose you acquire one duplex that performs as outlined above. Next, you follow our advice and decide to grow your capital base first so you can maximize cashflow at retirement. Therefore, you utilize current positive cashflow to aggressively pay off the debt on the property. If you just use the property’s own cashflow without any additional investment from your job income, the mortgage will be paid off in 170 months or (14.2 years) at which point, if rents haven’t risen a penny in that decade and a half (chances of August snow in Houston are higher), your property would produce a pre-tax income of just over $20,000 per year.…
Case Study: Small multifamily investments in growing Texas market Read Post »














