Assisting fellow investor who was lender and subsequently foreclosed on a 5300 SF commercial building in downtown Wilmington DE. 103 W 7th Street. First floor is 2 efficiency apartments (last known rents $800/each). 2nd and 3rd floors are unfinished, about 90% done. They could be commercial or residential. One is laid out to be a 5 bedroom. The 3rd floor was going to be office space. Rent should be about $1400 +/- for those 5 bedrooms or office space. There was recently some water damage (city turned water back on without authorization) that would need repair as well.
Numbers could look like this:
Gross rents: $52,800
Taxes: $3562
Insurance: $2400
Vacancy 5%: $2640
Management 8%: $4224
R&M 5%: $2640
NOI: $37,334
8 Cap Value: $466,675
Seller looking to get $235,000, quick sale.
Purchase price: $235,000
Reno: $75,000
All-in: $310,000
NOI: $37,334
Hold as 12 Cap or flip for $150K gross profit.
I have no skin in the game. Just helping him out. ![](https://assets0.biggerpockets.com/uploads/uploaded_images/normal_1519150097-Wilmington.jpg)