Okay - so here goes. I have two single family home rental properties that I am selling because they aren't cash-flowing and am looking at using the equity and a 1031 exchange to possibly get into some mulit-family housing.
So I found a property - that looks to be structurally sound (all brick) 6-plex. Very small - I believe all efficiency or one bed-room.
I did an analysis on the property using some conservative figures and the numbers look good. However the property itself looks like a slum.
Purchase price is listed at $139K, the 6 units all rent for mid $500s. The highest for $599. 5 of the 6 units are rented with new one year leases and all tenants have agreed to forfeit their deposit. The 6th unit is currently being remodeled - with laminent wood floors and stainless steel appliances. Looking at the 6th unit, I'm shocked they are getting $500's for rent on these units as I wouldn't think they wouldn't go over $400-$450. (Efficiency).
Income: $525 *6 = $3150 (conservative as the owner says mid $500's and one going for $599.)
Monthly expenses
Cap Ex - 5% $160
Repairs 5% $160
Insurance - $75
Taxes - $210
Trash - $60
Snow/Lawn - $100
Water/Sewer - $150
Gas - $100
Property Management (11%) - $355
Vacancy - 7% - $225
Mortgage - P&I - $470
NOI = $1100 (monthly) - Annually ($13000)
(rough figures - but all rounded conservatively) - Downpayment 20% would be $28000 - so $13000/$28000 = 46% cash on cash ROI.
My questions are:
1. Is there anything I am missing here in my analysis. Seems to be well worth it from the money perspective.
2. When figuring repairs - should I be using 5% PER UNIT or just $5% of the gross rents?
3. I have no intentions on managing the property myself - I would have a property management company to handle it for me... so based on that - even though in my standards it seems to be a slum, would you purchase it anyway because the numbers work?