Hi Bigger Pockets Family ….
So I wanted to share a deal I’m currently working on and hear everyone’s thoughts ,but before I do I’ll tell you how I found the deal.
Step.1
I located a market I wanted to invest in which happened to be Memphis ,TN due to a number of reasons then I narrowed down to about 4 zip codes I wanted to invest in.
Step.2
I made a list using Propstream (No I am not an affiliate just like the service )
Search Criteria
-Targeted 5+ unit Property owners
-Property Owners that owned for 10+ years or longer
-That had at least 50% equity
Step .3
Once I compiled my list I came up with around 169 property owners that met my basic criteria
Using Batch Skip Tracking I tracked down around 60% of the numbers to these potential sellers and started to cold call each one (NO RINGLESS VOICEMAILS ) by the third phone call I met a gentleman named Matt who stated he is a builder owned a number of properties all over memphis and two other markets and was interested in selling a 33 Unit apartment complex in Memphis TN.
Step 4 (Build Report )
After Speaking with Matt I discovered he is willing to sell a 33 unit complex in the Berclair 38108 area of Memphis using a 1031 Tax Deferred exchange account now the seller isn't the most motivated seller he is literally holding on to the property for a tax write off but would be willing to sell to use the capital to buy another larger property. He stated he bought the property 10 years ago for around $730k and would only entertain an offer of $800K or higher stated the building is 90% occupied and all rents are between $450-$500 also stated the rent could increase 20-30% after repairs are made. He said he hasn't been to the property in about 7 years but it has been well maintained through his property management team.
:: THE BREAK DOWN :::
(Berclair Area of Memphis TN 38108 which means it is in a C- area )
Asking Price $800K for 33 units complex
Repairs Estimate $200k
$1,000,000 divided by 33= $30,303 Cost per door
33 units Break down
Consisting of 50 % of the units 2/1 and the rest 1/1 and 3/2
Rented at $450 Per Month
33 units 90% occuppied =29 units
29 units at $450 per month = $13,050
Round all rents up to $450 per month each
Vacancy: 10%
Gross Annual Income $156,600
$156,600 (annual ) divide by 2 (50% Rule for expenses )= $78,300
NOI = $78,300
Cap Rate = 7.8% Cap Rate
Annual Property Tax = $3,100
Annual Insurance = $5,000
Management 10% = $1,300 per month
DSCR = 1.6
Step 5 ( Making the Offer )
I feel like $800k could be a little high so I plan to make two offers to see which would be more appealing to the seller
Offer 1 All Cash Offer of $770k (15 day inspection period )
Offer 2 Offer $800k but I would ask the seller to carry a second position loan for $300k at 6% interest amortized for 12 months (7 day inspection period)
My main strategy is the BRRR approach. I will use Hard Money at 9% amortized for 12 months. Within that time I plan to renovate the property, increase rents, get it to 100% occupancy then refinance at 5% amortized for 30 years.
What do you guys think ?