Hi - I'm looking to make an offer on a 14-unit in downtown Marietta, GA. Proforma is as follows. At $575k, returns using the below are 17% Levered IRR (assume 80% LTV, 4.5% 360), 12% cash on cash, 1.33% rent to price ratio.
Aside from traditional lender financing, I'd like to make sure I've explored options to put less money down than 20% and potentially find a better rate than at a local/commercial bank. Therefore if there is an active hard money lender in the area or suggestions for loans that might fit this deal profile, I'd be delighted to discuss.
I'd also greatly appreciate any comments on assumptions - anything I've left out or where I might be too aggressive. Thank you BP community in advance for your assistance!
Haley
3 buildings, 14 units
Units | # | Rent |
3 BR |
2 BR | 14 | $550 |
1 BR | | |
Total | 14 | $7,700 |
Gross Purchase Price | $575,000 | |
Total Budgeted Programmatic Capex | $30,000 | |
Closing Fees | 5.0% | |
Closing Cost | $28,750 | |
Net Purchase Price | $575,000 | |
Resale Value | $650,000 | |
Exit Cap Rate | 9.0% | |
Hold Period (Years) | 5 | |
Revenue | Monthly | Annual |
Gross Annual Rental Income | $7,700 | $92,400 |
Other Income (Parking, Pets, etc.) | $0.00 | $0 |
General Vacancy Loss | 10.0% | $9,240 |
| |
Expenses | Monthly | Annual |
Fixed |
Electricity | $0.00 | $0 |
Water | $66.67 | $800 |
Sewer | $0.00 | $0 |
Garbage | $15.50 | $186 |
HOA | $0.00 | $0 |
Insurance | $415.00 | $4,980 |
Taxes | $448.83 | $5,386 |
Other | $20.78 | $249 |
Variable |
Repairs and Maintenance | 3.0% | $2,772 |
Property Management Fees | 20.0% | $18,480 |
Other |
Capital Expenditures (Reserves % Gross Income) | 3.0% | $2,772 |
Market Assumptions | | |
Market Rent Growth (per annum) | 2.0% |
Expense Inflation | 2.0% |