What do you think about this deal???
what is this properties value 1.5M???
The properties is class C and neighborhood class B
Total building square footage: 48,513 sq ft, built in 1947
Listing Price $1,800,582.5 0.095
OPERATE INCOME RENTAL UNIT INCOME $363,504
Vacancy 5% $18,175
GROSS OPERATING INCOME $345,329
OPERATING EXPENSES
Advertisin $272
Trash Removal $1,320
Management 8% $29,080.32
Supply $16,611
Landscaping/Snow Removal $1,866
Replace/Repairs/Supplies/Maintenance $30,825.14
0.0848 Water/Sewer $19,214
Utility House Gas/Electric $10,924
Real Estate Taxes $54,100
Insurance $10,061
TOTAL EXPENSES $174,273
NET OPERATING INCOME $171,055
LOAN WITH 20% DOWN $360,000
DEBT SERVICE ($97,524.99)
DSCR $1.75
CASH FLOW $73,531
CASH ON CASH RETURN 20%
I add 5% for Capital expenditure
and vacancy rate to 10%, now the Price about 1.5M
VALUE $1,494,473.9 0.095
OPERATE INCOME
RENTAL UNIT INCOME $363,504
Vacancy 10% $29,080
GROSS OPERATING INCOME$334,424
OPERATING EXPENSES
Advertising $272
Trash Removal $1,320
Management 8% $29,080.32
Supply $16,611
Landscaping/Snow Removal $1,866
Repairs/Supplies/Maintenance $30,825.14
Water/Sewer $19,214
Utility House Gas/Electric $10,924
Real Estate Taxes $54,100
Insurance $10,061
Reserves/Replacement 5% $18,175
TOTAL EXPENSES $192,449
NET OPERATING INCOME $141,975
LOAN WITH 20% DOWN $300,000
DEBT SERVICE (1) ($81,270.82)
DSCR $1.75 CASH FLOW $60,705
CASH ON CASH RETURN 20%
Thanks
Long Khang