Hello BP Community;
I have these two opportunities to purchase 2 properties.
They are student houses, both in excellent condition, no rehabing is required! Both have been placed through the BP Analizyer / calculator, over and over.
I would love to hear from anyone with expereince with this typoe of puyrchase. Your feedback would be greatly appreciated, that includes you Brandon Turner!
Property #1 is a 2 family 4br & 5 br; 2 newly remodeled kitchens, 3 bathrooms, new appliances. Asking price is $228,000.00
Figures: 3200 sq ft
Gross Rents:($1840 + $2250) / 4050/mo ($48,600/yr)
Expenses: Taxes actual 3920
Insurance: $100/mo; Water/sewer $85/mo; Maintenance (5%) $202/mo; Misc. (2%) $81/mo TOTAL MONTHLY EXPENSES $1,001/mo ($12,012/yr)
NOI $3,049/mo / ($36,588/yr)
Debt Service ($182,400 @ 4.25% - 30 yrs) = $897/mo ($10,764/yr)
Net Income: $2,152/mo ($25,824/yr)
Cash Invested: $45,600 down + $5,000 Closing costs - $8,100 security deposits = $42,500
Cash on Cash Return: $25,824 net income / $42,500 cash invested = 61%
Gross Rent Multipler ($228,00/$48,600) = 4.7
Cap rate ($36,588 NOI / $228,000) = 16.0
DEAL OR NO DEAL?
Property # 2 is a 2 family 4br & 4 br; 2 newly remodeled kitchens, 2 bathrooms, new appliances. Asking price is $220,000.00
Figures: 2500 sq ft
Gross Rents:($1840 + $1840) / 3680/mo ($44,160/yr)
Expenses: Taxes actual $4360.00
Insurance: $100/mo; Water/sewer $75/mo; Maintenance (5%) $184/mo; Misc. (2%) $74/mo TOTAL MONTHLY EXPENSES $950/mo ($11,400/yr)
NOI $2,730/mo / ($32,760/yr)
Debt Service ($176,000 @ 4.25% - 30 yrs) = $866/mo ($10,392/yr)
Net Income: $1,864/mo ($22,368/yr)
Cash Invested: $44,000 down + $5,000 Closing costs - $7,200 security deposits = $41,800
Cash on Cash Return: $22,368 net income / $41,800 cash invested = 54%
Gross Rent Multipler ($220,00/$44,160) = 5.0
Cap rate ($32,760 NOI / $220,000) = 14.9
DEAL OR NO DEAL?