Hi Everyone,
I'm currently looking at a deal that could be our first deal ever - It's very exciting but of course I'm trying to keep emotions out of it as this is purely an investment property. We are looking at it as a buy-and-hold.
I think the numbers look good but I thought I'd run it by the BP community first. Any inout would be greatly appreciated.
New build 4 plex currently under construction in American Fork, UT. Set to be completed in the Summer of 2017.
The Following Info is according to the information from the Developer:
Purchase Info
Initial Market Price: $700,000
Purchase Price: $649,900
Initial Cash Invested: $187,475
Income Analysis
Net Operating Income Annually: $52,484
Cash Flow Annually: 22,847
Financial Metrics
Cap Rate (Purchase Price): 8.1%
Cash on Cash Return (year 1): 12.2%
Internal Rate of Return (year 10): 19.6%
Sale Price (Year 10): $896,059
Rental Income is forecast to be $1,400 per unit
Units are 3bed, 2 bath and a garage
Units are 1,600 Sqft
I feel that the seller is optimistic on some of the numbers so in my calculations I have increased expenses (CapEx budget, management Fee at 8%, Insurance, Utilities) and I have also increased the vacancy rate from 3 to 5.2%.
According to my calculations our Monthly Income works out to $5,600 and Expenses to $4,380.
Would love to hear your thoughts on this.
Thanks so much!
Soph