Hi all -
I'd like some advice on the max purchase price (MPP) of my first investment property. Using the 70% method, I'm coming up with a MPP of $57,500, using another method previously posted on BP ( ), I'm coming up with $75,000.
If anyone has the time to wade through all the details below and provide some advice, I'd certainly appreciate it.
Thanks!
Rowdy
**********************************************************
Primary Goal: generating a 20% profit through reselling
Secondary Goal: achieving more than 10% annual return on total investment in rent.
Due to the requirements of the retirement fund I am using to purchase it, I can only purchase property using cash (cannot take out a loan), and have to hold it for at least two years so as not to be identified as "carrying on a business". I am in Australia at the moment, and all the information I can get is from the selling agent, my buyers agent, and a very reliable and helpful relative who visits properties and sends me photos. I've been looking for almost a year, and this is the best deal I've found so far.
Here's what I'm looking at:
- 4 bed 2 bath
- split level home (basement+ground level)
- carport (no garage)
- 1800 sq ft home
- 6000 sq ft fully fenced lot
- Selling agent's resale estimate: $135,000 - $140,000
- Buyers agent resale estimate: $130,000
- Zestimate: $125,000
- Selling agent's estimate of repairs $10,000 - $20,000
- Buyers agent's estimate of repairs $20,000
- Selling agent's Prop. mgr estimated rent $1000 - $1100/month
- Buyers agent estimated rent $1200 - $1400/month
- Zestimate rent: $900
- My guesstimate of other costs (closing + unknown): $10,000
---------------------------------
Here are the figures I plan to use:
- Sale price: $125,000
- Total costs: $30,000 = $20,000(repairs) + $10,000(other)
- Rent: $900/month
===========================================
Max Purchase Price (MPP) using 70% rule: $57,500
----------------------------------------------------------------------------
MPP = Sales Price * 0.7 - Total Costs
MPP = ($125000*.7) - $30,000 = $87,500-$30,000 = $57,500
===========================================
Max Purchase Price using: Sales Price - Other Costs - Profit - Repair Costs: $75,000
----------------------------------------------------------------------------
Desired Profit: $20,000
MPP = $125,000 - $10,000 - $20,000 - $20,000 = $75000
===========================================
Rent Yield (MPP $57,500): 12.3%
Rent Yield = Annual Rent / (MPP $57,500 + Other Costs + Repair Costs)
Rent Yield = ($900*12) / ($57,500 + $10,000 + $20,000) = 12.3%
Rent Yield (MPP $75,000): 10.2%
Rent Yield = ($900*12) / ($75,000 + $10,000 + $20,000) = 10.2%
===========================================
/////////////////////////////////////////////////////////////////////
More details (from my relative):
/////////////////////////////////////////////////////////////////////
Repairs needed:
-
New shingles for roof. Current shingles do not meet standards needed to qualify for insurance.
-
Doors and door frames
-
Some windows
-
Ceiling in basement
-
Kitchen and bathroom floors (new tiles or laminate)
-
LOTS of paint, indoor and outdoor
-
All new kitchen appliances
-
Some drywall repairs but nothing extensive
-
Bathroom tile, shower, faucets, vanity
-
All new light fixtures
-
Some vent repairs and new vent covers.
-
Possibly some new carpeting.
Pros:
-
Hardwood floors upstairs are in good condition
-
Fairly new water heater and furnace
-
Nice sized fenced in back yard
-
Car port
-
2 full bathrooms
-
Good sized master bedroom and bathroom downstairs
-
Lots of storage, closets and cabinets in kitchen are in good shape.
-
In a decent neighborhood on the outskirts of town.
-
Structurally sound
-
Basement is mostly finished