Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here
Pick markets, find deals, analyze and manage properties. Try BiggerPockets PRO.
x
All Forum Categories
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

All Forum Posts by: Morgan Iacolucci

Morgan Iacolucci has started 2 posts and replied 3 times.

Thank you both! @Pat Aboukhaled I would ULS (unit lot segment) the primary house and include a clause in the call option that would prevent them acquiring the DADU. And your point about a lingering HM loan makes sense. I figured I would use HM for the purchase and DADU build. Then sell the DADU and refi the primary back into a DSCR loan.

@Dennis Bragg, how did you factor improvements and market appreciation into the buy-back price? Was the buy-back price contingent on an updated appraisal?

Hello! I found a $600k SFH in Seattle on a corner lot with enough room to build a DADU (will sell for $600k). There are two issues (opportunities?) though; (1) there are tenants in the house on a two year lease (payments are enough to cover mortgage payments), and (2) the Seller wants the option to buy back the property in two years. The Seller needs $200k now in order to get out of debt. In sum, I need the land for my DADU, and the Seller needs $200k cash. The Seller has an emotional attachment to the house. I'd need to finance with hard money. I'd like a Seller carried note to cover the down payment for my hard money loan. Thank you!

Post: Requesting rental investment analysis

Morgan IacolucciPosted
  • Investor
  • Seattle, WA
  • Posts 3
  • Votes 0

Hi- including some analysis I put together for an investment property. It is a duplex property in Seattle. The property needs work, and the outlook on this deal isn't looking too good. But I'd like to come back with an offer. The property is REO and appears to have been purchased by the back for price in the spreadsheet so I don't believe they'll go lower. Any ideas on ways to structure a deal that would give the bank, and maybe a contractor exposure to the outcome (i.e., profit sharing) so that the purchase could go through at a lower price? Otherwise, how does this compare with what you're seeing in N.Seattle area? Any feedback is appreciated on this one.

Google drive link to full spreadsheet

Cost and Revenue Assumptions
List Price 550,000
Land 302,500
Building 247,500
Improvements 175,000
Closing Costs 4,000
Total 729,000
Number of Units 2
Average Monthly Rent 1,800
Other Income
Gross Monthly Revenues 3,600
Operating Expenses Yr1
Electricity 0.3% 0
Insurance 11.9% 4,900
Water/Sewer/Garbage/ Electricity 3.9% 1,600
Property Taxes (On total value of property) 0.1% 6,086
Repairs and Maintenance 5.0% 2,052
CapEx 4.5% 1,850
Professional Fees 0.6% 360
Advertising 0.5% 210
Other 1.2% 0
Total Operating Expenses 11.8% 17,058
Expense Ratio 42%
Net Operating Income 88.2% 23,982
Capitalization Rate 3.29%
Operating Ration 58%
Scenarios Gain on Sale Cap Rate
Estimated Exit Price/ Gain On Sale - 1 Yr -4.7% (34,000) 5.50%
Estimated Exit Price/ Gain On Sale - 2 Yr 0.1% 750 5.50%
Estimated Exit Price/ Gain On Sale - 3 Yr 5.1% 37,238 5.50%
Estimated Exit Price/ Gain On Sale - 5 Yr 10.4% 75,549 5.50%