Thanks @James A. I was actually doing that math right after posting this and noticed that it is pretty low for that price. I am not sure what the typical cap rate is around here, but that seemed really low, which is most likely the reason it has been on the market for a while. I noticed it has been active for over 300 days. Here are the numbers from the P&L sheet that he sent me. It shows that there was some HVAC work done and a lot spent on interest expense. Would that interest expense be calculated into the NOI when finding the cap rate? Is there anything else you notice about the numbers that maybe shouldn't be there or look out of place?
Rental Income 97,308.33 99.5%
Total Income 97,813.33 100.0%
Expenses
1155 Crawford Supplies 1,395.85 1.4%
Carpet Cleanings 145.00 0.1%
Dumpster Rental 59.78 0.1%
HVAC 10,188.30 10.4%
Insurance 6,099.35 6.2%
Interest Expense 19,672.53 20.1%
Labor 9,644.56 9.9%
Legal and Professional Fees 500.00 0.5%
Licenses and Permits 25.00 0.0%
Mgt Fee 1,600.00 1.6% (although it says he managed it personally)
Office Supplies 50.00 0.1%
Pest Control 800.00 0.8%
Property Tax Expense 4,369.76 4.5%
Rent 155.00 0.2% (not sure what this is for)
Rental Equipment 222.92 0.2%
Repairs and Maintenance 5,929.69 6.1%
Supplies and Materials 8,867.40 9.1%
Utilities 6,270.92 6.4%
Total Expense 75,996.06 77.7%
Net Ordinary Income 21,817.27 22.3%
Cap Rate at asking price of $899,900 2.42%
I did some PVA searching and found the assessed value to be at $543,171 which would put taxes at $6092.75 for the year. Being generous, if the assessed value went up after purchase to $700,000 that would make the taxes $7851.90. Based on what he did that was labeled Labor, Repairs & Maintenance, Supplies & Materials, Mgt. Fees, or Crawford Supplies, it costed $27,435 and then an additional $19, 672 for interest expense, which really would raise the cost of the expenses for the year. I didn't thing the cost of the financing was added into the calculation.
Here is what I was thinking about some round about numbers for projected expenses. All the rents are different values even though all the units are the same, 2 beds 1.5 baths. maybe some of them are in worse shape and based on some pictures, some units might have window AC units.
Rent Income ~ $98,940 ($8245 mo)
Insurance ~ $6100
Taxes ~ $7860 (Can this be reduced using deductions?)
10% management ~ $9800
10% Repairs ~ $9800
10% Cap. Ex. ~ $9800
Utilities ~ $6270
Legal Fees ~ $500
Permits ~ $30
Pest Control ~ $1000
Total Expenses ~ $51,160
Annual NOI ~ $47,780
Cap Rate ~ 5.30% (based on asking price of $899,900)
Cap Rate ~ 6.83% (based on a purchase price of $700,00)
Do these numbers make more sense? Or what am I missing (besides the closing and cost of the loan)? Is there anything that really looks off or wrong with the numbers that he provided? I don't understand what some of the numbers are for.
I really appreciate the time to work through this with me and help me understand better. Even if this deal doesn't work out for me, I really like the opportunity to analyze a property like this to understand better.