@Ken Naim
Purchase price around 500k. NOI at 100% occupancy would be $1,045 with raised rents with the following expense.
Yearly Expenses
|
Amount
|
Amount per month
|
Loan @ $400k
|
$ 25,308
|
$ 2,109
|
100k Note 8 years
|
$ 15,192
|
$ 1,266
|
Taxes
|
$ 3,700
|
$ 308
|
Insurance
|
$ 1,300
|
$ 108
|
Snow Removal
|
$ 1,140
|
$ 95
|
Maintenance
|
$ 2,000
|
$ 167
|
Total
|
$ 48,640
|
$ 4,053
|
I would manage it myself. This is one of the things I am wondering about. I self-manage 6 rent units (2 duplexes and 2 SFHs).
I would use a software management software that people could pay online or setup auto pay. Put I would still manage 84 payments every month including people coming and going. Will that become too much work for what it’s worth.
@Philip Cook
That was my thinking. Some people might leave because they find it not worth keeping it but they will not find anywhere cheaper. The rates would still be “cheaper” than most in the area.
My value add would be the following. Marketing: Currently owner has done zero marketing since he has owned the business and he is at 100% occupancy. I think because his rates are so low, and he is on a busy road. His business isn’t even on good maps and doesn’t show up on a google search. I would change all that including Facebook marketplace when units were open. I could add a few security cameras, but they have had good luck when it comes to security because there is a “house” in the middle of the lot, even thought it’s used by a business, and a few houses right by the units. Cash flow is protected rents. At the current rents, I think it would be a loss. Time commitment is a good question and one I am struggling with. He says he doesn’t spend a lot of time each month but it might be a lot to manage 84 units knowing I will not make enough to outsource management until the note is paid off in 8 years.
CoC RoI is hard to predict because I am trying to do the deal without putting cash down. Owner financing the down payment and bank paying the other 80%.
@Henry Clark
If I was at about $1,000/month with 100% occupancy on a 25 year loan and owner financing on the 100k down payment over 8 years, would you still walk away? If I did the deal, I would be putting no money down. If I financed the $100,000 down payment, or after the note is payed off in 8 years, it would move to $2,266 per month.
So no money down, $845/month cash flow at 95% occupancy and about $800 of principle paydown.
I really do apricate your comment about staying in my “lane”. I have been doing good at acquiring and managing rental properties so it does concern me this new adventure would limit my ability to grow even after having systems and processing in place. My market is small and the town the store business is in is only 300 people, but I am still finding plenty of opportunities for rentals.
I should have been clearer. He is at 100% occupancy, I was just underwriting it on the conservative side after moving to market rents.
Population size of the town it’s located is 300. There is a storage place about 2 miles down the road that is at 100% occupancy between this town and a town of 600. He does have an interesting mix of sized with 40 of the units being either 10x24 or 10x20 and a lot of large units fair below market. A few examples are 10x20 $40 ($55 market), 10x24 $40 ($60 market) 16x20 $50 (Market $110, I would move to $75 to start)
Our suggestion is an interesting way to structure the deal. I am not sure the banking would be willing to take a second position, but I can ask. Thank you for all your other advise as well. I watched your commercial. Very well done, I love your workflow and your property is beautiful.