@Gilbert Dominguez
1. S: I am with you and much rather prefer to be conservative and run the numbers low. I've had inspections and contractor bids. Would like to get more feedback on the numbers provided below.
How did you come up with your repair figure of $200K. Granted that comps would be useful for the ARV
2. The quotes for rehab are from $160K to $320K (the $320K contractor literally said he padded his numbers by 30-40% because he wasn't able to get into all of the units, some of the units doors were locked).
3. If we go by the higher quote, it would be $320K rehab + $220K purchase price = $540K ALL-IN / $750k ARV = 72% LTV including rehab
4. Rehab per sft @200K
$200,000 REHAB / 8080 sft building = $25 per sft
5. Rehab per sft @320K
$320,000 REHAB / 8080 sft building = $39 per sft
Note: Our last full blown rehabs were $18-24 per sft range.
but exactly how did you determine that the ARV would be between $750K and $800K?
6. Based on net income. Proforma NOI per month:
$800 x 15 x 90% occupancy x 50% expense ratio = $5,400 / mo NET
NOI x 12 months = $64,800
7. CAP valuation
9 CAP = 720,000
8 CAP = 810,000
Note: The median rents are over $1000 in the city (a top growth rental market in TX), we will be targeting the affordable C housing demographic for quick fill up, predominantly spanish speaking renters as seen by the B property just north of this property.
I am thinking you may be grossly underestimating the repair cost and to use a time line of between 90 days and 120 days seems awful short to me to get that much work done on 15 individual units plus the work that need to be done generally on the entire building. Are you quoting figures and timelines provided to you but GC's?
8. The numbers were quoted by GC. It is 8080 sft., which means it's a smaller building with 1 bd 1 ba. I would determine it to be an 4-8 month rehab to be conservative.
In terms of the timeline for the loan, it would need to be at least 12 month loan at its shortest, and 36 month loan if we were refinancing to season the note and allow time for bank to refinance.
Please answer these questions for me and I will go from there. I can even guide you to the proper financing.
9. Thank you for your input. I hope I was able to answer your questions above.