Quote from @Jason DiDonato:
The numbers when I do that are significantly skewed because the rents were so low. Purchase price was $600K. Rental income was $3,505 ($42,060 annual). Expenses when purchased $16,518 ($6,360 annual 10% capx), NOI of $25,542. Cap Rate was 4.3%.
Current rents are now $80,400, Expenses are $21,540 (10% capx included), NOI of $58,860. If I did the same 4.3% cap rate the value would be $1.3 mill which is not an accurate value for the property, unless I'm missing something!
Looking to understand value as we will need to potentially refinance in 1-2 years because its seller financed and has a larger rate increase and ballon clause in the near future.
I don't know all of the details, but high level estimates:
Acquisition:
GOI: $42,060
EGOI: Less 2.5% vacancy, $41,430
Taxes, R&M, Capex, Insurance, PM: Less 40% (est.)
NOI: $24,860
CAP: 4.3%
Existing:
GOI: $80,400
EGOI: $79,195
NOI: $47,516
CAP at 4.3%: $1.1M
The CAP in your market it not 4.3%, likely closer to 8%: Value then is ± $595K. You can confirm this based on (1) comparable sales and (2) contacting local CRE Brokers to determine market CAP for asset type. You don't use the same CAP rate, just because you purchased at a 4.3 CAP does not mean that the CAP is 4.3%.