We found a property that has 16 units comprising of 4 units- 2 bedroom apartments, 12 units- 1 bedroom apartments (2nd and 3rd floor); 7 commercial spaces in 1st floor.
Currently, 2 commercial units are vacant and the 2 bedroom apartment in 2nd floor is allocated for the building manager.
We would like to know your thoughts on the numbers.
Asking Price: $1,350,000
FINANCING OPTIONS:
1. Seller Financing: 5 percent for 1 year with NO money down then seller will adjusts depending on prime rate
2. Bank: 5 percent for 10 years
Plan:
1. to renovate the 16 unit apartments so I can raise the rent to $600/unit for 1 bedroom and $800/mo for 2 bedroom unit
2. Refinance the property with a local bank for 10 years fixed with a 20 year amortization for 5%.
INCOME:
Laundry Income 3/22/16: $82
Rents from 5 commercial spaces (2 units vacant) (6,207/mo)= $ 74,484
Rents from 16 unit apartments ( $ 7,620/mo) = $ 91,440
Late fees: $ 600
TOTAL Income: $166,606
EXPENSES:
- Bank Service charges ($67/mo) $ 882
- Filing Fees/Legal Fees ($110) $ 158.5
- Garbage removal ($110/mo ++) $ 1,573
- Insurance $ 9,195
- Licenses and Permits (Occupancy) $ 400
- Maintenance $ 399
- Manager Expense $ 7,554
- Miscellaneous $ 549
- Pest Control $ 1, 269.15
- Legal Fees $ 928
- Realtor $ 725
- Building Repairs/Water damage $ 50.77
- Building Repairs others $ 5,246
- Supplies Office $ 175
- Taxes Real Estate $ 15, 275.41
- Utilities PPL electric $ 1,174
- Utilities Water $ 14,150
TOTAL Expenses: $59,704
NOI without debt service: $ 106,902 ( 8,908.5/mo)
without 5% vacancy, without 10% Cap Ex
Thanks for your time and experience!