Hello everyone, I viewed this property today in Newark, NJ and was wondering if by the numbers you guys can help me out. Now the agent who showed me the property, who also has done investing, told me with some work, about 20-30k I can list the property at about 375K. Asking price is $275K but let's say I get it for $250k. So I can either flip it, keep it for cash flow, or even maybe wholesale the deal. I am still very new to all this but I am just throwing myself out there to take action and see properties. These are the numbers. Also has a garage that can be fixed up and maybe be rented out as a storage space or a car garage. Sorry if the information is not perfectly posted but somehow it was not copying and pasting correctly as it was in the report. Any help would be appreciated. Thank You.
This property is a two story all brick building consisting of 4
Commercial Stores (Hair Salon, Church, Braiding Salon and Barber
Shop) and 2 two bedroom Apt's. Separate Utilities.
Price Per Unit $45,833
Gross Multiplier 5.05
Cap Rate 13.42%
Number of Units: 6
Construction: Brick
Income
Gross Income Rent $54,420
Expenses
Taxes 2015 $7,531
American Water 1,332
Elec. 0
Maintenance 5% + Vacancy 5% 5,442
Gas (heat & hot water or Oil- apts)
0
Insurance 3,210
Est. Total Expenses
17,515
Net Before Debt $36,905
First Mortgage Annual Payment $14,469
Second Mortgage Annual Payment $0
Total Debt Service $14,469
Estimated Cash Investment $72,313
Estimated Cash on Cash Return
$22,436
Est. Percentage Return on Cash Investment 31%
Lease
Unit Tenant Rent Exp/renew options
1 - Apt. 1 - 2 bed -850 vacant
2 - Apt. 2 - 2 bed 850 vacant
3 - Church 600
4 - Hair Salon 985
5 - Braiding 600
L1 Barber Shop 625
L2 garage 0
Monthly Total $4,510
Estimated Annual Income $54,120
Acquisition Cost
Downpayment 25% $68,750
Points 2,063
Attorney's Fees 1,500
Total Estimated Acquisition Cost $72,313
First Mortgage
Mortgage Amount 75% L.T.V. $206,250
Interest Rate 5.00%
Points 1% 2,063
Payments Per Year 12
# of Years Payout 25
Years to Baloon 5
Monthly Payment $1,206
Annual Payment $14,469
Second Mortgage
Mortgage Amount $0
Interest Rate %
Points 0% 0
Payments Per Year 12
# of Years Payout 30
Years to Baloon 5
Monthly Payment $0
Annual Payment $0.00