This would be my first RE investment. Long time researcher here on BP.
With 900 purchase and 180K gross rent per year (100% occupied), I was hoping for much better CoC (20-25%) but when I plugged in all the recommended % ages the CoC dropped to 8%.
Following are real numbers, taxes are high (spoken to county appraiser and tax collector), insurance is high as well, mantainance and cap ex is used from NAA 2016 survey (6.4% and 9% for garden style complex):
http://www.naahq.org/sites/default/files/naa-docum...
Also did itemized capex calculation for roof, parking lot etc + each unit with life span etc. 9% capex of gross rent and itemized almost align.
Commercial loan terms are with wells fargo for a 25 term loan, 10 years fixed and then refinance.
I am a bit concerned about commercial loan not having longer term and fixed rate, also higher interest rate.
I will create an LLC, have property damage, Liability and Umbrella insurance to protect myself.
Is the property management fair at 10%?
Should I worry about plumbing, electrical costs that might come up over the course as they are not upgraded?
Roofs are new, appliances are within 5 years.
How should I carry out inspections? Read most of the posts but the cost seems very high for 28 units.
Anything else I should consider?
Purchase Price (Built 1970) | 900,000.00 |
Down Payment (25% down + closing costs) | 240,000.00 |
Commercial loan interest: 25 year term, 10 year balloon | 5.97 |
Monthly Rent | 15,035.00 |
Monthly expenses: |
Property tax (2.275%): | 1,704.35 |
Insurance: | 824.00 | Property damage, Liability and Umbrella (10K per year) |
Elec + water: | 1,400.00 |
Property Management | 1,503.50 |
Maintainance: (6.4% as recommended by NAA) | 962.24 |
CapEx: (9% as recommended by NAA) | 1,353.15 |
Vacancy: (8%) | 1,202.80 |
Total Expense: | 8,950.04 |
NOI: (Rent - Expense) * 12 | 73,019.52 |
Cap rate: NOI * 100 / Purchase price | 8.12% |
Debt service: per month | 4,331.85 |
Net Cash flow: (Rent - Expense - Debt Service) | 1,753.11 |
Cash on Cash: (Net Cash flow * 100 / down payment) | 8.77% |