Hi ladies and gentlemen. Would like advice on a deal evaluation. My first offer on a triplex. Private financing from a somewhat experienced investor who has done a couple flips and a couple rentals. I am bringing deal and sweat equity for 40% of our first deal together.
Legal triplex 816 sq ft. I know it seems small. 2 studies and a 1/1. County tax assessor says 1068 adj sq ft.
Offer price: 240k
Repairs needed minimal. Partially rehabbed already. One unit still needs work. About 15k to bring to good condition(nothing elaborate as market wouldn’t support)
ARV: around 280
25% down plus 15k repairs= 75k out of pocket cost
Current rent:
unit 1(studio) $795/mo
Unit 2(1/1) $850/mo
Unit 3(studio)- assume also $795/mo
Total rent after stabilization: $2,440/mo
Taxes 440
Insurance 200
Principal/interest: 759
PITI: $1399
Maint: 5% $122
Capex 5% $122
Vacancy 10% $244
Property management myself, as I am the sweat equity partner with none of my own money in
Net income 2440
Monthly expenses 1887
Cash flow: 553
COC RETURN on 75k: 8.8%
Brrrr method: 75% refinance conservatively instead of 80%: 210k back from 180k loan. 30k in cash back in investor pocket. Instead of 75k out of pocket, 45k out of pocket after refinance.
New principal and interest: 885/month
New cash flow, down to $427/month
New COC RETURN on 45k left in the deal: 11.8%
Anything I’m missing?
Go/no go?