I want to give some stats and my idea before I make a verbal offer on a property. If anybody reading this could double-check my ideas and let me know if there is a better idea out there, I would be so grateful! I do not have any capital right now, as this will only be my second investment property, so I am hoping to convince the seller to owner-finance the down payment. I know there are some assumptions in my math, but I'm making it as close-to-reality as I can:
8-plex (commercial financing)
Asking Price: = $290,000
Down Payment: 25% of 290,000 = $72,500
Mortgage of 217,500: 5 yr loan, amortized over 20 yrs @ 5% = $1,435
Second Mortgage held by seller of 72,500: 5yr balloon, 6% interest-only payments = $362.50
Gross Monthly Rent ($55,000/12) = $4,583.30
Monthly Insurance/Taxes + Prop.Management (1833 + 275) = $2,108
RENT - EXPENSES (2 Mortg.+Insur.+Tax+Prop.Manage) 4583.3-3905.5 = +$677.8/mo
This does not seem like a very good deal to me. Did I mess something up? Or maybe my numbers on the monthly taxes and insurance are wrong? Well... I'm going to go get more information but since I took so much time typing this up I'll go ahead and post it to see what you guys think. I guess what I'd really like, since I'm not sure about those numbers anymore, is whether there is another/better strategy for getting me into this commercial loan deal other than having the seller finance the down payment?
Thanks!