Thanks to everyone who has contributed to this great thread (especially Spex!) Its been a great education tool for me. I think I may be on the verge of my first real estate deal, and I've enjoyed looking at the numbers of specific deals in this thread so much I figured I'd throw mine in here as well.
Please let me know what you guys think and if I'm forgetting or misunderstanding something...
First a little background:
Two-unit building being sold by an investor who has 50+ properties and is downsizing (getting ready for retirement) and selling his lower value properties. Advertised purchase price is $59,900.
Unit 1 is a 3br/1bth with long term section 8 tenants paying $670/month.
Unit 2 is a 1br/1bth with a long term tenant paying $325/month.
Advertised PP = $59,900
Target PP = $56,306 (94%)
Gross Rental Income = $995/mo
Property Tax (includes trash/sewer) = $80/mo
Insurance = $42/mo
Water = $51/mo
Maintenance (estimated) $125/mo
Management (already in place at 7% of GOI) = $70/mo
Total Expenses = $368/mo
Net Overall Income = $995-$368 = $627/mo and $7,528/yr
Seller Financing (10%) = $5,631
Terms = 8.25% for 5 yrs
My Cash Payment (10%) = $5,631
Estimated Repairs are minimal. New roof 2 years ago, new furnaces, new carpeting, etc.
Assuming 2% = $1,126
Closing Costs (3%) = $1,689
Total Down Payment (Seller Financing + My Cash Payment) = $11,261
My total Cash Investment (10% + 2% + 3%) = $8,446
Mortgage Amount (Target PP - Total Down Payment) = $48,639
Terms (assumptions) = 7.0% for 30 yrs
Monthly Payment to Seller = $115/mo
Mortgage Payment = $324/mo
Cash Flow (NOI - $115 - $324) = $188/mo and $2,260/yr
Cap Rate (NOI/PP) = $7,528/$56,306 = 13.4%
COCR (CF/CI) = $2,260/$8,446 = 26.8%
These numbers look pretty good to me and leave a little room for extra maintenance or repair costs if need be.
Questions/Comments? Thanks in advance!