Hi,
My name is Sam and along with my 2 partners, we have a solid 6 unit building with an A+ location, on the edges of Pilsen in Chicago (very hot market), under contract. We're looking for an accredited investor with ~$125k to invest as a partner. We will be acting as the property managers and will take care of all the headaches that come from property management and you, as a 100% passive investor, will sit back and collect a check every quarter from the cash flow. But, there's more to this deal than just that. Read below:
Property Description
-Corner building, 6 units consisting of (2) 3 BDR's and (4) 2 BDR's
-Rents are WAY under market
-The building needs some TLC, but nothing major
-Few blocks from main street with grocery and shopping
-Few blocks from the 'L' and Metra stations
-Next to Pilsen, where property values have skyrocketed within the last few years
-On a boulevard similar to Logan Square and Humboldt Blvd. (has about 50' of green area in front of building)
With your investment of ~$125k, we will implement the BRRR method and rehab each unit, raise the rent to market rent and refinance within 9-12 months. Once refi'd we will be able to pay you back your initial investment, and an additional 8% return on your investment on top of that. You will also have 50% equity of the building.
Here's a quick overview of the numbers:
Purchase Info
Purchase Price: $370k
Rehab LOC from HML: $60k @ 13% interest (will withdraw as needed)
Total Project Cost: $430k
Hard Money Loan: $284k @ 13% interest (80% of total project cost)
Investment Needed
Down Payment: $86k (20% of total project cost)
Closing Costs: ~$15k
Cash Reserves: ~$25k (Need to account for negative cashflow while rehabbing)
Total Investment Needed: ~$125k
Valuation (ARV)
Debt Service: N/A since with the refi we will be able to pay off the HML + interest
Gross Income After Rehab: $76.8k/yr
Total Expenses: $24k/yr
NOI: $52.8k/yr
Cap Rate of Area: 8%
Valuation (ARV): $660k
Payout After Refi
$660k - $284k (hard money loan) - $32k (interest on hard money loan) = $344k
$344k - $60k (line of credit) - $4.6k (interest on line of credit) = $279.4k
$279.4k - $125k (investor money) = $154.4k
$154.4k - $10k (preferred rate of return at 8% annually on $125k) = $144.4k
Surplus = $144.4k (would refi just enough to balance this out)
Returns (ARV)
Income: $76.8k
Expenes: $24k
NOI: $53k
Mortgage: $33k
Cash Flow: $20k
Investors Return: $10k (50% equity_
ROI and C-C Return would be a little skewed since you would get your initial investment back, therefore a 100% return. Essentially, the $10k/yr you make is with no money in the deal since you've been refi'd out.
If this is something you would be interested in, please message me and let's discuss details. I have a pro-forma, presentation and all legal documents ready to go. Let's talk numbers!
I appreciate your time and consideration.
Thanks,
Sam