Continuing this conversation to better understand how things work. So, as I mentioned previously, the property has a good cap rate of 7.2% considering great location, class B building, 100% occupancy, new roof and new windows. Expenses are at 35% in OM with the capex reserves below the line. The broker's projected CoC is 10.5%.
BUT, my calculated CoC with debt service (25 year, 25% down @ 5%) is terrible, under 2%. That is if I use 7.5% for my capex reserves plus add in a little extra on top of what they budgeted for general maintenance. I'm setting expenses at 45% for my CoC calculations.
I understand that the "right" answer is probably to just walk away, this property won't work. For the sake of learning though, I'm planning on reaching out to the broker today and explaining my reasoning on why the list price doesn't work, let him know that I'm looking for 10%+ CoC and run down the problems with his projections. What is tripping me up a bit though is why my CoC numbers are so far off from his when the cap rate seems reasonable. I need to offer around $1MM on a $1.395MM list price before the numbers start to make sense.
BTW, if you're interested in seeing the property or OM, here it is, http://www.loopnet.com/Listing/712-716-Lee-St-Des-Plaines-IL/9019453/?LinkCode=31817