Hello BP friends,
I'm following the advice of Brandon Turner and starting to analyze deals; I want to analyze several "practice" deals before I begin any real deals. I'm hoping to get advice from the pros on whether you think my "practice" deals are any good, need improvement or just bad.
Here's the first, what do you think:
$159,900 Asking Price 4Beds 2Baths
2,130 Sq. Ft.
$75 / Sq. Ft. Built: 1924 Lot Size: 5,227 Sq. Ft OLD WORLD CHARM.....PROPERTY FEATURES LEADED GLASS THROUGHOUT, NATURAL WOODWORK EVEN A 3-SEASON PORCH. LARGE 2 CAR GARAGE ALONG W PLENTY OF DRIVE FOR PARKING CARS OR TOYS. REAR YARD IS FENCED IN & IDEAL FOR BBQ'S, PETS OR EVEN GARDENING. BOTH UNITS HAVE 2BEDS 1BATH AND DINING RMS. UPPER UNIT HAS THE LARGE SUNROOM WITH WINDOWS ON 3 SIDES. LOTS OF POTENTIAL DEPENDING ON YOUR NEEDS.
See my analysis below, I dropped the asking price down to $ 155,500.
Monthly Income: $1,790.00
Monthly Expenses: $1,523.74
Monthly Cash Flow: $266.26
Pro Forma Cap Rate: 7.77%
NOI $12,861.60
Total Cash Needed $18,942.58
Cash on Cash ROI 16.87%
Purchase Cap Rate 8.27%
Purchase Price: $155,500.00
Purchase Closing Costs: $2,000.00
Estimated Repair Costs: $10,000.00...needs paint job, carpet & minor repairs
Total Cost of Project: $167,500.00
After Repair Value $165,500.00
Down Payment: $5,442.50
Loan Amount: $150,058.00
Loan Points: $1,500.58
Loan Fees: Amortized Over: 30 years
Loan Interest Rate: 5.000%
Monthly P&I: $805.54
Financial Projections
Total Initial Equity: $15,442.00
Gross Rent Multiplier: 7.24
Income-Expense Ratio (2% Rule): 1.07%
ARV based on Cap Rate: -
50% Rule Cash Flow Estimates
Total Monthly Income: $1,790.00
x50% for Expenses: $895.00
Monthly Payment/Interest Payment: $805.54
Total Monthly Cashflow using 50% Rule: $89.46
Any advice is greatly appreciated.