Lots and lots to share for sure.
I appreciate the advice on looking at each one individually. I checked rent-o-meter and the rents can go up a minimum of $150 a unit and up to $250 a unit. With 10 units it appears to be a good value add. All tenants pay their own utilities, mow their grass, and snow removal.
She wants $900,000 - $1,000,000. I am going to try to talk her to $850k based on the fact she'd have to pay real estate agent a minimum of $45k. But anyway, here are the #'s for $900k with her current rents @ $7925. It looks like the rents could even go over $1100 a month now.
Purchase Price - $900,000 / $850,000
Down Payment - $90,000 / $850,000
Interest rate - 4.5% / 5%?
Full rent - $7925 / $9000 (max for all could go over $10k at current market)
Taxes - annually - $7934 / Monthly - $661
Insurance - she pays $340 monthly
Management - $555 monthly / $630
Cap Ex - $531 monthly
Vacancy - $634 monthly /$720
Annual Gross income - $95,100 / $108,000 (at $9k a month)
Annual Expenditures - $32,662
$900,000 purchase price with current rent Cap Rate - 6.94% rent at $9k 8% - rent at $10k 9%
$850,000 ...... Cap Rate 7.35% - rent at $9k 8.64% - rent at $10k 9.84%
One big question is the exit strategy on the owner finance. Any thoughts on that?