Apartment Deal

[Roig V.]

Hi All,  Contemplating making an offer on a new 12-unit apartment building.  Below are the vitals, would appreciate any thoughts. 

Purchase Price: $710,000 +/-

Units: 12 (All 850 SF 2 bed / 1 Bath units)

Current Monthly Rent: $9,300/mo (There seems to be room to push this to at least $9,700)

Annual Rent: $111,600 + other income $905

Vacancy: 5% (Property is currently 100% occupied with strong occupancy history)

Effective Gross Income: $106,925

Taxes: $9453

Insurance: $6588

Management: 5% (will be partially self managed) $5,079

Utilities: $6,302 (only common area electric and electric heat, all other separately metered)

Septic: $1,000

Repairs/Maint.: $16,450

Marketing/Promotion: $1,431

Trash: $1,961

Supplies: $1,579

Water Testing: $3,177

Misc: $350

Total Expenses: $53,370

NOI: $53,555

Cap Rate: ~ 7.5%

Cash on Cash: ~12% (based on 20% down and 30 year am at 5% - still finalizing loan terms so subject to change)

DSCR: 1.46x

50% Rule ($/unit/mo): $117.17

1% Rule: 1.31%

GRM: 6.36

Debt Yield: 9.55% (based on 20% down)

Property is in overall good condition but could use some upgrading.  Pending inspection there appears to be little to no immediate deferred maintenance.  The area is decent, but most likely not going to experience significant growth.  This would be a long term hold for cash flow and would be a stepping stone from smaller multi's (own 13 units in 4-5 unit complexes now) to larger apartment buildings.  Anything I'm missing here?  Thanks.