My back of the hand math I would do on a property like this would be as follows. Never make an offer this way until you do a proper assesment.
Gross potential rent: $147,000
NOI: Between $58,800 and $88,200 (60% to 40% expense ratio is typical factoring in all things but there are properties which are outliers, this one would likely be worse if its expense ratio is an outlier)
Assuming a hard C class property lets go with a 9cap which would peg the value at $653k $980k
Problem with a property like this is a few things
- Studios will likely have high turnover which increases management costs and repairs via unit turns. Expect this to result in a higher management fee on a percentage basis.
- $350 a month per unit is low. Even though they are studios they have a heating system(maybe cooling as well), plumbing, bathroom, kitchen, appliances, flooring, and windows. Yes there is less square footage, but a new toilet is still a new toilet. The lower the rent the higher percentage of gross rents get eaten up by normal repairs that happen on units regardless of rental rates. My rule of thumb is to not play in units that rent below $500. Even in the $500's it can be tough to make things pencil
Happy to chat more with you regarding this.