Complete rehab needed.  If you know Trenton, you know this area is Old Trenton, the target of much multifamily development (Pennrose Properties, Isles Housing, Stockton Arms, etc.)  as well as an area targeted to become an arts district.  

Rule of thumb proforma:  Rent $1000/unit x 10 units x 12 months = $120,000.  Vacancy allowance= 10% = 12,000.  Net revenue= $108,000.   Taxes= -$11000, Insurance -$3000, Property management= 4%=-$7200  Repair and maintenance 10%= -$12000  proforma NOI= 74,800  

Apply a 10 cap to this= holy cow= $748,000 after repositioning.

Apply a wholesale multiplier of 0.6= $448,800 - fixup costs of 200,000 (20K/unit)= $248,000.

1st offer of 248K takes it, otherwise best offer.


You need to be a member of Real Estate Mixer to add comments!

Email me when people reply –


  • We are a DIRECT Short-term lender that extends 70-75% LTC financing on multifamily (no unit limit) for purchase, rehab and stabilization so that the property can then be refinanced.

  • So friends, I am not seeing interest, so I am making a dramatic price cut.   Is this more interesting at $160K OBO?

    By the way, this is not a contract assignment- I own this building free and clear, maybe wholesaling isn't the proper term.

This reply was deleted.
Rob Beeman left a comment on Landlord Tenant & Squatter Group
"Although this comment is NOT related to tenants or squatters, it is related to real estate investing, so please forgive me if it is NOT supposed to be posted here. None the less, perhaps someone might find it beneficial for their investing…"
Nov 15, 2022
Rob Beeman posted a discussion
Real Estate Investing Knowledge & Networking VIRTUAL Event.Capitalize on the opportunity to gain knowledge and awesome networking in multiple ways at this FREE VIRTUAL Knowledge & Networking Event on Tuesday December 13th at 7PM EST!The meeting is…
Nov 15, 2022
Rob Beeman updated their profile photo
Nov 15, 2022
Rahul Patel updated their profile
Apr 29, 2022
Vivian Rivera updated their profile
Feb 18, 2022
Rob Beeman updated their profile photo
Jan 17, 2022
Rob Beeman updated their profile
Jan 17, 2022
Rob Beeman posted a discussion
Have an interest in real estate investing?Then we welcome you to subscribe to our FREE online newsletter delivered to the reader's email.So many mistakes are made because of lack of knowledge, lack of resources or lack of contacts! Mistakes often…
Jan 17, 2022
Jean-Paul Gerosa updated their profile
Nov 6, 2021
C updated their profile
Oct 18, 2021
T Craig Barry updated their profile
May 28, 2021
Vijay Kumar posted a discussion
We have Fresh Cut Bank Guarantee (BG) / StandBy Letter Of Credit (SBLC) specifically for BUY/LEASE Issuance by HSBC London / Hongkong, Barclays Bank, Deutsche Bank AG Frankfurt, and many other 25 top AA rated Banks. We also secure funding to…
Jan 1, 2021
Eva Jeani updated their profile
Nov 9, 2020
Rob Beeman updated their profile
Nov 3, 2020
David Thomas updated their profile
Sep 19, 2020
Jorel Miller updated their profile
Jul 14, 2020
Testing one 2 3