Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated almost 4 years ago,

User Stats

17
Posts
14
Votes
Rachael Wick
14
Votes |
17
Posts

Sharing our Las Vegas 22 unit deal details! Anyone in Las Vegas?

Rachael Wick
Posted

My husband and I (Higher Point Investing) and our partners (Camino Group) just closed on a 22 unit in Las Vegas. Our partners are boots on the ground in Las Vegas and are currently working on their fifth property all in the same neighborhood. We have been able to join them in three of these. The one we are talking about here is the second one and we now have a third under contract. 

We have two active military children so this property really has a place in our hearts as it is fully master leased to US Vets organization. We have two more years on the contract with them which means 100% occupancy and 100% rent paid! This gives us and our investors great confidence in these uncertain times.

Deal specs just to share:

Purchased at $1,700,000

Capital we raised $730,000

Year built 1962

Class C

Mix of Studio, One-Bedroom and Two-Bedrooms

Got it at $77K per unit

Putting $35,000 in for renovations

We are doing a 6% preferred with our investors to be conservative with monthly distributions.

Projected 5 year return: 15.65% IRR

Investor multiple of 1.94

Hold time 3-5 years depending on market.

NOI: $119,718 = The master lease is for $16,000 per month - 42.72% on expenses

Did 65% LTV

Investor (LP) 70% - Managing Partner Group (GP) 30%

Plan: at the end of year two when the master lease is up we will increase to current market rates (and hopefully renew the master lease) which will take it to a COC of 9.47%, sell at Year 5 for $2,425,300. But on our last property out there we had so many people coming to us out of the blue to purchase the property for such a profit we sold early so we will see.

Anyone else investing in Las Vegas and/or syndicating out there? We would love to connect!

Ken and Rachael Wick