My business partner and I are looking to partner up with someone to help purchase a property we will be the boots on the ground for this and we will be willing to mange the property as well. With the revamping of the space program I believe the time is now to get into Brevard County real estate. The asking price for the property is $419k which is $41,900 a door.
INVESTMENT OVERVIEW YEAR 1
Price $419,000 Price per Unit $41,900
GRM 6.2
CAP Rate 7.8%
Cash-on-Cash Return (yr 1) 8.21 %
Total Return (yr 1) $18,518
Debt Coverage Ratio 1.36
OPERATING DATA YEAR 1 Gross Scheduled Income $68,064
Other Income - Total Scheduled Income $68,064
Vacancy Cost $10,210
Gross Income $57,854
Operating Expenses $25,397
Net Operating Income $32,457
Pre-Tax Cash Flow $8,600
FINANCING DATA YEAR 1
Down Payment $104,750
Loan Amount $314,250
Interest Rate 4.5%
Amortization Period 20 yrs
Debt Service $23,857
Debt Service Monthly $1,988
Principal Reduction (yr 1) $9,918
INCOME SUMMARY YEAR
1 PER UNIT TOTAL SCHEDULED
INCOME $68,064 Per Unit $6,806
VACANCY $10,210 Per Unit$1,021
GROSS INCOME $57,854 Per Unit $5,785.00
EXPENSE SUMMARY YEAR 1 PER UNIT
Real Estate Taxes $5,353 Per Unit $535
Insurance $5,377 Per Unit $537
Lawn Maintenance $1,200 Per Unit $120
Legal Fees $1,322 Per Unit $132
Management Fees $4,776 Per Unit $477
Repairs & Maintenance $4,608 Per Unit $460
Utilities 2,761 Per Unit $276
GROSS EXPENSES $25,397 Per Unit $2,539
NET OPERATING INCOME $32,457 Per Unit $3,245
OPERATING EXPENSE RATIO 44% Per Unit 44%
UNIT TYPE COUNT % TOTAL SIZE (SF) RENT RENT/SF
1 Bed 1 Bath 10 100.0 650 $600 $0.92
Totals / Averages
10 100% 6,500 $6,000 $0.92