Quote:
Originally Posted by mike_clark
Why do you require immediate income? You have a nice little nest egg right there to coast for a while it seems.
I would assume because he needs about that much to live off of without having to tap into the money he's saved up. The longer he coasts, the less money he'll have to invest...
Quote:
Originally Posted by mike ski
Is a realtors license worth it (primary goal being REI)? Even if only to get rid of commission costs + have access to listings? Better than nothing, no?
From what I've read, no, it's not, but don't take my word for it.
Alright, so on to my question(it being did I do my calculations right):
I'm just starting to run cash flow analysis on properties in my area to help me get a feel for the market...and simply for practice doing cash flow analysis. Here's the first place I did some calculations on:
Property Type: MFR (2 fourplexes)
List Price: $299,900
Year Built: 1982
Listed: 02/23/11
Sq. Ft: N/A
$/Sq. Ft: N/A
Lot Size: 16,117 Sq. Ft.
And this is the little blurb they threw in about the place:
Quote:
It is two fourplexes 2910 and 2912. One of the units is occupied by a family member who manages the units and he is there free of charge, otherwise the income could be greater! Owner does not want the tenats to find out the property is for sale, property manager can show you his unit and the rest look the same way! 7 units are rented for $550.00 per month. These rents are below market. This is a great investment opportunity!
Based off of that information I came up with these calculations:
[@ the current $550/month x 8 units in rent]
***Gross Scheduled Income: = $52,800
-Vacancy/Credit Loss(@ 5%): = $2,640
***Gross Operating Income: = $50,160
-Operating Expenses(@ 45%):= $23,760
***Net Operating Income: = $26,400
-Debt Service(Mortgage @ 4.75%): = $15,102
***Cash Flow Before Taxes: = $11,298 or $941.5/month
Capitalization Rate: = 8.80% (300k List Price)
= 9.78% (270k Purchase Price)
= 10.56% (250k Purchase Price)
Cash on Cash Return: = 18.83% (60k investment)
= 16.14% (70k investment)
= 14.12% (80k investment)
__________________________________________________ ______________________________________________
[Estimating $600/month x 8 units in rent]
***Gross Scheduled Income: = $57,600
-Vacancy/Credit Loss(@5%): = $2,880
***Gross Operating Income: = $54,720
-Operating Expenses(45%): = $25,920
***Net Operating Income: = $28,800
-Debt Service(Mortgage @ 4.75%): = $15,102
***Cash Flow Before Taxes: = $13,698 or $1,141.5/month
Capitalization Rate = 9.60% (300k List Price)
= 10.60% (270k Purchase Price)
= 11.52% (250k Purchase Price)
Cash on Cash Return = 22.83% (60k investment)
= 19.57% (70k investment)
= 17.12% (80k investment)
__________________________________________________ ____________________________________________
[Estimating $700/month x 8 units in rent]
***Gross Scheduled Income: = $67,200
-Vacancy/Credit Loss(@ 5%): = $3,360
***Gross Operating Income: = $63,840
-Operating Expenses(@ 45%):= $30,240
***Net Operating Income: = $33,600
-Debt Service(Mortgage @ 4.75%): = $15,102
***Cash Flow Before Taxes: = $18,498 or $1,541.5/month
Capitalization Rate: = 11.20% (300k List Price)
= 12.44% (270k Purchase Price)
= 13.44% (250k Purchase Price)
Cash on Cash Return = 30.83% (60k investment)
= 26.43% (70k investment)
= 23.12% (80k investment)
__________________________________________________ ____________________________________________
[Estimating $800/month x 8 units in rent]
***Gross Scheduled Income: = $76,800
-Vacancy/Credit Loss(@ 5%): = $3,840
***Gross Operating Income: = $72,960
-Operating Expenses(@ 45%): = $34,560
***Net Operating Income: = $38,400
-Debt Service(Mortgage @ 4.75%): = $15,102
***Cash Flow Before Taxes: = $23,298 or $1,941.5/month
Capitalization Rate: = 12.80% (300k List Price)
= 14.22% (270k Purchase Price)
= 15.36% (250k Purchase Price)
Cash on Cash Return: = 38.83% (60k investment)
= 33.28% (70k investment)
= 29.12% (80K investment)
__________________________________________________ ____________________________________________
I took a random mortgage amount based on a little mortage calculator it had at the bottom of the listing page, and it calculated it for the 300k list price. I decided to just use that amount since this is mostly just for practice.
According the the book on cash flow analysis vacancy/credit loss is typically 3-6% so I chose to err more on the high end(from what I've read in here though I should go with 1 months vacancy, or 8.33% though, right?).
I did the varying estimations because I haven't seen the property, it doesn't list how many beds/baths the units have, and I don't know the market well enough, so I don't know what the market value for the rent of these units is, or could be brought up to with some capital improvements(which also is the reason for the various investment #s and purchase price #s).
The thing I was most unsure of when setting up the formulas was whether the expenses were 45% of the Gross Scheduled Income, or the Gross Operating Income. I assume it's probably GOI, but I went with the larger GSI just to be on the safe/conservative side.
If it makes any difference I plan to live in one of the units in this hypothetical, and pay myself rent like anyone else would, while managing the other units myself.
If I did the analysis right, then if I find out that these units can be rented out for around $700 each as I study my market, then this property would require a much more in depth analysis(getting a more concrete picture of the properties expenses, taxes, and what debt service I'll be looking at, actually seeing all the units, etc), wouldn't it?