Hello fellow BPers, we got this potential 6-unit deal from another investor, and wanted to get your thoughts on the MAO.
Price: seller is asking $360k
Units: 6
Unit Mix:
Three 1 bed's apartments. One 2 Bd apt. and two houses, 5 bed's each.
Financing Approach:
80% Bank
20%
- 10% down payment
- 10% seller financing - terms to be negotiated
Annual Financials:
-5% vacancy (the market is emerging and vacancy is very low - we know this because we own a 4-unit in the same area, purchased from the same seller)
-Rent roll: $55,800 - can be pushed up by $4,800 conservatively after rehabbing
-Property Taxes: $4,277
-Insurance: $1,619
-Maintenance / Capex: $11,160 (projected - 20% of rents)
-Water / Sewer / Utilities: $6,200
-Property Management: $3,600
In summary:
At purchase:
-$55,800 gross income
-$21,903 total expenses
Pro-forma:
-$60,600 gross income
-$22,529 total expenses
We want to get your thoughts on this deal. We are probably looking at another $22k or so in debt service depending on the offer price and interest rate. What should our MAO be? Are there any other concerns?
Thank you!