I am considering buying a deal with the following numbers (provided by the seller):
Current purchase price 309,000
Sq. Ft. Actual Monthly / Actual Yearly
Unit A 1000 / 12000
Unit B 775 / 9300
Unit C 885 / 10620
Unit D 575 / 6900
Total Rental Income 3235 / 38820
Vacancy (5%) 162 / 1941
Gross Income 3073 / 36879
Management (8%) 259 / 3106
Insurance (estimate) 100 / 1200
Maintenance (5%) 162 / 1941
miscellaneous grounds, well, septic 50 / 600
Taxes 384 / 4603
Total Expenses 954 / 11450
Net Income 2119 / 25429
Cap rate @309,000 = 8.50%
25% down 5.5%IR 30 AM 1273 / 15276
Cash Flow 846 / 10153
Cash on Cash (ROI) 13.50%
Currently the property has the four units listed above and it has a large unfinished garage. My plan would be to add value to the property by spending 20-25k finishing the garage and adding another unit - most likely an efficiency ($575/month). Most of the money from the added until would fall to the bottom line each month, but lets just say only half would become net income. If I sold the property at an 8.5% cap rate it would make the property worth $339,000. So my questions are:
1. Do these number look reasonable? Anything you would add?
2. My understanding is that going from 4 unit to 5 until allows me to increase the value of the property based on cap rate. Is this true? Are there legal issues I should be considering when increasing from 4-5 units?
3. Would you do this deal?
Thanks in advance for your thoughts!