36 Units - Acquired for $789K, Valued at $2.1M in Just 3 Years?!?

36 Units - Acquired for $789K, Valued at $2.1M in Just 3 Years?!?

Developer · Cincinnati, OH · Member since 2018 · 1k+ posts · 3k+ votes

We love value-add deals.

Why?

Because by doing value-add improvements to the property, we can increase our cashflow and substantially increase the value of our building.

Here's an example of a 36-unit apartment deal we acquired back in February 2017.

Acquisition Cost: $514,000

Renovation Cost: $275,000

"All-in" Cost: $789,000

In January 2020 (last month), we got the property appraisal and it appraised for $2.1 MILLION. We decided to REFINANCE and we were able to pay back 100% of our investor capital back and pull out an extra $409,719 in cash. Below is the screen shot of the HUD-1 for the refinance (we closed it last week):

How Did We Do It?

When we acquired the building back in February 2017, we knew the rents were low (average rent was only $413/mo/unit). The previous owner did not want to increase the rents because she was worried of losing the remaining tenants (the property was only 57% occupied).

We came in and invested $275,000 and below are some of improvements we made:
1. Improved the kitchens by repainting the cabinets/replacing them
2. Improved the bathroom by replacing the toilets and shower heads with low water/more efficient and stylish fixtures
3. Replaced the flooring in the bedrooms with carpeting and installed vinyl flooring (that looks like real wood) in the kitchens and bathrooms
4. Installed new lighting fixtures and LED light bulbs

On the vacant units and as the units turnover or the leases expire, we made these improvements and increased the rents substantially. In less than 3 years, we increased the rents from an average of $413/month/u to $805/month/u. And because of the property improvements we did, we increased the rents AND the occupancy at the same time (our occupancy right now is at 95%).

Below is a snapshot of both the rent increases (and NOI increases) for the months of February 2017, Feb 2018, Feb 2019 and January 2020. As you can see below, we basically (almost) 3X'ed the rent and more than 2X'ed the NOI.

When we acquired the property 3 years ago, we told our investors it will be worth $1.2 MILLION. We were wrong. It's now worth $2.1 MILLION and we got a new loan for $1.2 MILLION - a very safe 60% Loan to Value.


What Did We Learn?

1. Our philosophy is we make our apartments BETTER than what people are used to in the area (for example, we give our tenants in "B" areas "A" quality finishes) and by doing this, our tenants are more than happy to pay the significantly higher rent.

2. Moreover, when you provide quality apartments, not only will you get higher rent, but you also attract better tenants who stay longer at your property and refer you to their friends and family. This is the reason why we increased both the rents and the occupancy.

3. Seeing the value in negative cashflow or underperforming properties. Most investors will stay away from buildings like these because they get turned off when they see the actual numbers. We really don't care so much about actuals more than we care about how we can operate the property and if we can turn it around. In the hot apartment market we have right now, good deals are less likely to be found. You have to have the ability to find the "good" in the deal.

Hope the above post educates and inspires other landlords - experienced and newbies alike.

By the way, I made a Value-add Deal Analyzer that quickly analyzes apartment deals (below is the screen shot of my analyzer on the above deal - and the value it predicted is pretty close to what the property appraised for!)
Let me know if you want it and I will send it to you.


    16Reply
    46 views

    Most Popular Reply

    Yonah WeissPro Member
    Cost Segregation Expert and Investor · Lakewood, NJ · Member since 2017 · 1k+ posts · 1k+ votes
    6y

    Incredible @Michael Ealy! I always love your detailed deal posts, they are so educational. You have not only provided tremendous value to me and others, but have inspired me. You do have the advantage of having built a team, and systems that can tackle a negatively cash flowing assets, where the majority of investors would stray away from. Would you have been able to do that if this was just a one off property in a market that you didn't have an in-house team at? Probably not. So people reading this, don't think this is something you can do overnight.

    BTW I would love the value add deal analyzer. TIA

    See this reply in the discussion

    14 Replies

    Jump to latestLatest
    • Yonah WeissPro Member
      Cost Segregation Expert and Investor · Lakewood, NJ · Member since 2017 · 1k+ posts · 1k+ votes
      6y

      Incredible @Michael Ealy! I always love your detailed deal posts, they are so educational. You have not only provided tremendous value to me and others, but have inspired me. You do have the advantage of having built a team, and systems that can tackle a negatively cash flowing assets, where the majority of investors would stray away from. Would you have been able to do that if this was just a one off property in a market that you didn't have an in-house team at? Probably not. So people reading this, don't think this is something you can do overnight.

      BTW I would love the value add deal analyzer. TIA

    • Rental Property Investor · Broomfield, CO · Member since 2017 · 64 posts · 40 votes
      6y

      @Yonah Weiss

      Congratulations. Which town is your apartment? If you don’t mind, I would like to receive a copy of your template to tvpusa at gmail.com

      Thank you.

    • Stephen J DavisBusiness Member
      Rental Property Investor · Houston, TX · Member since 2017 · 529 posts · 467 votes
      6y

      Way to go! Well done.

    • Developer · Cincinnati, OH · Member since 2018 · 1k+ posts · 3k+ votes
      6y
      Originally posted by @Yonah Weiss:

      Incredible @Michael Ealy! I always love your detailed deal posts, they are so educational. You have not only provided tremendous value to me and others, but have inspired me. You do have the advantage of having built a team, and systems that can tackle a negatively cash flowing assets, where the majority of investors would stray away from. Would you have been able to do that if this was just a one off property in a market that you didn't have an in-house team at? Probably not. So people reading this, don't think this is something you can do overnight.

      BTW I would love the value add deal analyzer. TIA

       Hi Yonah,

      Thanks for chiming in. I agree - newbies can't do what I do and turnaround negative cashflowing properties like a 36-unit building.

      However... doing the value-add strategy can be done even by newbies but on a smaller scale. I mean that was how I started. I didn't have a team - it was all me. 

      My first "value-add" was a duplex. I found the deal as a real estate agent. I managed the construction and did some of the work myself (those were 12-16 hour days!). I found the tenants and did the Property Management. And after a while, I sold it at good profit.

      Only after I did it 3 times and proven the model that I started building a team and raising capital from private investors.

      If one can rehab a house - one can do value-add improvements say on a 4-plex. In some ways doing that is actually LESS RISKY than rehabbing a house, especially if the 4-plex already has 3 paying tenants. A house you're rehabbing will have negative cashflow but 1 vacancy in a 4-plex that you're turning over and doing a value-add strategy on - will likely be breakeven at worst or will even have some cashflow.

      Another way you can do value-add improvements is by partnering with an experienced apartment investor or an experienced GC.

      So doing value-add improvements can be done - even by newbie investors.

    • Developer · Cincinnati, OH · Member since 2018 · 1k+ posts · 3k+ votes
      6y
      Originally posted by @Thomas Wang:

      Congratulations. Which town is your apartment? If you don’t mind, I would like to receive a copy of your template to tvpusa at gmail.com

      Thank you.

       Thomas, the building is in Cincinnati, Ohio.

    • Rental Property Investor · Broomfield, CO · Member since 2017 · 64 posts · 40 votes
      6y

      Great. Do you have time to talk for few min? If so, when would be good time? I am looking for an apartment as solo or investing together. 

    • Daniel MendezPro Member
      Investor · Dallas, TX · Member since 2018 · 254 posts · 47 votes
      6y

      @Michael Ealy

      Michael, how did you go about finding the property?

    • Justin WindhamPro Member
      Banker · Nationwide · Member since 2015 · 4k+ posts · 1k+ votes
      6y

      @Michael Ealy

      Congratulations! That's a phenomenal return and I agree, others can do this on a smaller scale if they're not ready to do it as this level. Thanks for the great info!

    • Developer · Cincinnati, OH · Member since 2018 · 1k+ posts · 3k+ votes
      6y
      Originally posted by @Daniel Mendez:

      @Michael Ealy

      Michael, how did you go about finding the property?

       Daniel, 

      A broker referred the property to us.

    • OH · Member since 2014 · 454 posts · 227 votes
      6y

      @Michael Ealy

      Mike! Congrats on an awesome execution!! This is the way to go! What were your motivators on refinancing as opposed to selling in this hot market of multifamily?

    • Developer · Cincinnati, OH · Member since 2018 · 1k+ posts · 3k+ votes
      6y
      Originally posted by @Nik S.:

      @Michael Ealy

      Mike! Congrats on an awesome execution!! This is the way to go! What were your motivators on refinancing as opposed to selling in this hot market of multifamily?

       Great question Nik. We actually tried selling the building as well. That's how we do it after we've stabilized a property - we simultaneously try to sell it and work towards refinancing it and whichever comes first - that's what we're going to do.

      In this building, the note on it when we acquired it was an owner financed note for $500,000. The balloon payment is coming up so we decided to refi instead of waiting to close to the deadline to sell. Also, the cashflow is still pretty good even after the refi that we've decided to just keep it.

    • OH · Member since 2014 · 454 posts · 227 votes
      6y

      @Michael Ealy

      Makes perfect sense! The property has a new established valuation so it will sell when it needs to!!  It's truly a win win! Thanks for sharing the details!  

    • Rental Property Investor · Oakland, CA · Member since 2014 · 66 posts · 13 votes
      6y

      @Michael Ealy what a great BRRRR/Value Add story. Thanks so much for sharing. I would like a copy of your analyzer...I'll DM you.

    • Member since 2022 · 1 post · 0 votes
      4y

      @Michael Ealy, this was so helpful as my wife and I are looking at purchasing our first apartment complex.  If you wouldn’t mind, I’d love to receive your Value Analyzer.  Thank you in advance and congratulations on your success!

    Join the conversationCreate a free account to reply, vote on answers and follow this thread.