@Joe S.
I found the property by driving around border towns. I called on a fsbo sign in front of a large Victorian home. Turns out it had been converted to an 11 unit building and the building next door ( a 19th century hotel converted to 10 units) was for sale aswell. They were asking 750k. After inspecting the property I negotiated them down to 550k. The buildings needed lots of work. One needed a full electrical upgrade from knob and tube. Foundations rebuilt, electrical, plumbing replaced in pex, 3 units needed to be rebuilt, interiors refreshed etc...
The sellers were running a 20% vacancy. I self manage and live in one of the units. My vacancy is close to zero as I get units turned within a couple weeks of them becoming open. I do this by requiring a 30 days notice prior to move out and marketing/showing the unit immediately upon the tenant notifying me. That way I have someone ready to move in almost right away.
Numbers:
PP - $550k
DP - $65k
Seller financing - $485k @5% interest, 20 yr Amtz, 5 year balloon
Purchase cap rate - 13.5%
Market cap rate - 8.5%
Repairs to date - $150k ($80k funded by rents)
Electrical, 1/2 plumbing, 3 units rebuilt, foundations, refresh of 4 other units, built laundry facilities in each building, long list of misc deferred maintenance
At time of purchase,
Gross - $116000
Expenses - $42000
NI - $74000
One year later,
Gross - $156000
Expenses - $42000
NOI - $114,000
Financing - $36912
NI - $77088
Present value - $1.2m?
Not bad
Today is my 23rd birthday. I spent the last year managing various contractors, planning repairs, managing the property, doing a lot of the work myself. I am also an amazon delivery driver full time. I work 70-80 hours per week. Discipline is key. I had to cut out video games and going out with friends to make this happen. I have a few more months of the intense work phase left until the properties are to my satisfaction. Then I will be ready to quit my job and move to the next deal. I started looking for my next deal 2 months ago. I have a strong lead already on a 42 unit portfolio of various small multi/sfh and a few commercial strip malls. Hopefully it works out! If you have any other questions don’t hesitate :)
~LK