Hi BP Analysts,
Been looking at some multifamily to owner-occupy/ house-hack...I'd like some insight on one property in particular if you guys would be so kind. I would like to know if it even makes sense to invest in MF or rentals at all in my market.
So here are the numbers as advertised in the listing with my own modifications...
Revenues:
- GSI (monthly) = 4125 (3095 if occupying one unit)
- Vacancy/ Credit Loss = 6% (this number I am not too sure of - just used Trulia)
Expenses:
- Property Taxes = 6500 (not sure if this includes the special assessments)
- Insurance = 2210 (listing advertises 1750 but difficult to get quotes for old buildings)
- Maintenance & Repairs = 2000 (Note: building was built in 1947 - listing advertises $1,200 as maintenance expenses) (Also is this metric considered the CapEx or should I also have a separate expense for CapEx?)
- Advertising = 300
- Property Management = 8% (I will be occupying but I want to account for it when I move out)
- Mortgage Insurance = 0.5-1% (I will be using FHA/ 203(k))
- Misc. = 2400 (listing advertises 2400 miscellaneous expenses - not sure what these are...perhaps garbage, sewer, water, etc.? Seems high)
NOI is $29,298 (without PMI). Looking back, it seems that I should not include PMI into the expenses and include it in debt service. How would I input PMI into the debt service - just add into the interest rate? (e.g. 4.5% + 0.5% = 5% debt service with PMI?)
Add-Value:
- Property seems to not have coin laundry - projecting an additional 200 (monthly)
- Rehab may command higher rentroll - projecting 1150 per unit (rentometer median)
- Appreciation - even though I am in California, I am discounting appreciation since it is MF and is less liquid
Notes:
1. Current owner bought this property 2004 @ 494000. Current list price is 489000. This reinforces my reasoning of discounting appreciation from my Total ROI.
2. Average to below-average schools.
3. Moderate crime rate. Class C neighborhood is what I would presume.
4. I am using @J Scott's awesome rental analysis spreadsheet with my own modifications. But don't know how to link spreadsheet to this thread. Hah.
Conclusion: How much would you offer based off of the information off of the listing and public information? I do have quite a few insecure numbers in this analysis but I did my best to round up conservatively. Of course this will be owner-occupied and as such, I will be bleeding some cash until I move out. So that begs the question, should I even consider buying if I will have negative cash-on-cash return if occupying?
Gotta go to work, I'm gonna be late. Will update with more info as needed. Thanks guys.