There is a commercial property in my area i have been doing research on because i am interested in purchasing it, however the owner is known for being high on his prices and borderline dishonest with his valuation. He sent the price he is asking for with the following information on how he got it. I'm pretty sure i came up with the correct value but i have never purchased a commercial property before and could use some help on whether he is being honest with how he calculated the price. I'll put the information he gave with some important notes that i think you would need to know in parenthesis. The information is as follows...
Property
Unit 1: 1300 sqft Base Rent- $18,000 annually
- CAM $6,864 Annually
+ additional rent $5,699 (he was unclear what this was but it seems to match up with the contracted rent increases for the unit
over a 5 year period, however this amount is over the entire 5 year contract so the annual average
would be $1,139)
= $16,835 PA
$1,402 per month
$12.95 per sqft
Vacant Space 55.67%
Base Rent Unit 2: (This unit is currently vacant and hasn't been rented in over 5 years! In addition Unit 1 is currently rented by the company work for, Edward Jones, who put $80,000 into that unit to bring it up to good condition. The other side needs lots of work, if i do a per sqft comparison to unit 1 vs unit 2 then i'll have to put $94,000 into unit 2 to get it into similar condition. I think i can do most of the work myself in order to cut this in about a 1/3rd but regardless it needs a lot of work to compare to unit 1.)
Base Rent: $22,055
- CAM : $8,976
+ additional rent: $7,181
= $20,220 PA
$1,685 per month
$12.80 per sqft
(1) additional rent (other then listing the expenses, i'm not sure what the other information is supposed to mean)
-Taxes $10,263.97
-Insurance: $1,242.00
-Common Area Maintenance
-- Landscaping $895
-- Snowplowing $500 (he has a guy that does this so this number will be very low)
(Expenses he didn't list in this estimate was, Propane- $1940, Electric- $1,913, Water/Sewer- $460)
Below that info he had this:
$1,395
________
$12,900.97 $12,900.97
x 44.33 x 55.67
__________ ___________
$5,719.00 $7,181.97
Value:
A: Edward Jones: $16,835
Vacant $20,220
_________
$37,005 @ 8% Cap = $463,187
B: Entire Building: 3,000 sqft @ $225 psf= $675,000
So as far as i can tell he seems to be offering the building for $463,187 based on an annual income of $37,005 @ 8% CAP. However, the income in not $37,000 its only the income from unit 1 which he has at $16,835 which at a 8% CAP would be an offer price of $210,437. But i'm not sure that he calculated the income from Unit 1 correctly ether and this is why. the Base rent for unit 1 is $18,000 minus the CAM of $6,864 which is the part of that rent separated for utilities and upkeep which brings the rent to $11,136. Now at this point he added "Additional Rent" of $5,699 to the annual income of $11,136 which i can only imagine is the contracted amount of increased rent over the next 5 years which is about 3% annually (its with my company so i've seen the contract). But if that increase in rent is realized over a 5 year period then the annual amount would average $1,139 to total an income of $12,275 Annually. If this is the income then doesn't that mean that the offer price @ 8% CAP would be $153,437? I could use a detailed explanation of whether he is correct or if i'm correct and why so that i know how to better analyze deals in the future as well.
One last peace of information that i feel is important is that this building had been vacant for several years, over 5 i believe, before Edward Jones (the company i work for) came along in put $80,000 into our 1300 sqft unit and started renting it for the amount shown above. He has been unable to rent any part of this building to anyone else and has been unable to sell the building itself as well. There are other details of how i plan to make it profitable but as for the value of the building this should be enough details i think.
I know i'm asking a lot but any knowledgeable help is greatly appreciated and i need the info in a semi timely manner because he is waiting for a response. I could really use any and all help regarding this deal and would love any advise people have!
Thank you again,
Dan Willis