I am in the process of purchasing a 6 unit apartment for $265,000. It's very localized, B-Class area. A walk away from many gas stations, grocery stores, 1 mile away from the hospital and walking distance from schools. Property is in great shape, new roof, vinyl siding, new windows and heating systems are in good condition. I usually set myself a maximum price I am willing to pay per door, but I have gone beyond that on this one because of location and its quality units. Here are the specs without getting far into detail.
Purchase Price - $265,000
Tax Value - $255,000
20% Down Payment - $53,000
20 YR Mortgage
All Tenants pay utilities. Heat, electric, cable, water and sewer is metered out also.
Insurance, taxes, trash, vacancy, repairs, snow/lawn add up to 18k.
Gross Income - $56,000
Mortgage - $16,000
Income after expenses and debt services - $22,000
Cash Flow Per Door - $305
CoC Return - 41%
Cost per Door on purchase price - $44,000
Retail per door in my area currently - 30,000-35,000.
Numbers work great. Expenses are accurate and very low due to tenants paying all utilities. I am paying above what I feel I should pay on paper, but it is a nicer property than many around here. All units are 2 bed 2 bath, ground floor, and have their own 1 bay garage.
I know the numbers work. My question for everyone is the purchase price looking at tax value and retail per door.