Hello All,
I thought maybe I would see if anyone would be interested in a small bit of mentor-ship to help analyze an offering of 5 single family occupied rentals. Just curious if anyone could take a few minutes to critique/recommend adjustments to a deal I was just presented with...
The seller had a residential real estate agent BPO at the prices below. On my phone call I explained to the seller I am looking at the portfolio from an income perspective and would not be offering at a price similar to the BPO value (single family/owner occupy).
My thought was to get the owners lowest acceptable price as a package and lowest price on a per property basis. I could see if I could whole sale them individually or as a package. If I was able to meet the owners price point, I keep any profits above that amount, for simplicity and conceptual purposes lets say they state a price of $500,000 for the package, if I was able to get $550,000 I would keep the $50,000 as my fee. I also thought I could market these on an individual basis and try and get top dollar and market to owner occupants for the next 9-12 months using the same concept above, but with one tweak... If I was able to get top dollar per property and eliminate realtor fees for 4/5 properties, I would get to keep the 5th property for myself; deed over to me, no mortgages on any of these properties. They have all had many updates and have .very little in Capex from what I can see from pictures, but I still included $6,000 for the year. All occupied with year long leases in place. From my research on market rent the properties are around $50-$75 below market average per property.
Hoping a few people could lend a some ideas or advice on anything I may be over-looking or provide another perspective or analysis...
*Owner is selling because of age.
* I started with $0 and am at $12,000, (just closed my first wholesale deal earlier this month) just looking to build capital reserve and hopefully find a deal I can start building my own portfolio on.
* Add in any financing and the deal is too skinny.
* Any owner occupant buyer will need to kick out renters (I assume most are not interested in dealing with also the current owner isn't too excited about buying out leases)
PROPERTY | A | B | C | D | E |
ROOM | 4 | 2 | 2 | 2 | 2 |
BATH | 1.75 | 1 | 1.75 | 1 | 1 | ANNUAL |
RENT | $900.00 | $875.00 | $1,000.00 | $725.00 | $725.00 | $50,700.00 |
PROPERTY TAX | $155.08 | $151.92 | $160.42 | $138.33 | $97.08 | $8,434.00 |
INSURANCE | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $6,000.00 |
ELECTRIC | Tenant | Tenant | Tenant | Tenant | Tenant | $0.00 |
GARBAGE | Tenant | Tenant | Tenant | Tenant | Tenant | $0.00 |
WATER | Tenant | Tenant | Tenant | Tenant | Tenant | $0.00 |
CAPEX | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $6,000.00 |
MAINTENANCE | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $6,000.00 |
MONTHLY CASH FLOW | $444.92 | $423.08 | $539.58 | $286.67 | $327.92 | $24,266.00 |
TAX ASSESSED | $90,000.00 | $89,000.00 | $98,000.00 | $81,000.00 | $56,000.00 | $414,000.00 |
BPO | $130,000.00 | $140,000.00 | $145,000.00 | $110,000.00 | $105,000.00 | $630,000.00 |