65% LTV is about the going rate for my commercial investors... especially if you're novice.
$11,000,000 Contract Price
65% LTV = $7,150,000
Equity needed (35%) = $3,850,000
Gross Effective Income @ 90% Occupancy = 40 Units * $1,700 (avg. rent) = $68,000
Expenses (C property 50%) = $34,000
Debt Service ($7.15m @ 4.5% 25 yr TTM) = $40,000
Preferred Returns to investors (7% of 90% of equity) = $3,465,000 * 7%/12 = $20,200
Monthly Income Statement:
Income: $68,000
Expenses: $34,000
NOI: $34,000
Total Monthly Debt + Equity Payment = $60,200
Cash flow: ($26,200)
Ouch.... your cap rate is 3.7% at a yearly NOI of $408,000/$11,000,000. Your DSCR (debt coverage ration is negative as well). Assuming you will most likely go for Fannie or Freddy/HUD loans you are not going to make the requirements. You need to find out what the comp cap rates are for a C apt in your area. A 3.7% cap rate is lower than prime multi-family in San Francisco. I wouldn't think a C property should be any lower than 7% at the most.