Eddie, you're right in saying that the bottom of the real estate market has probably not yet come. However, it was inappropriate for you to apply that logic across every market in real estate. Single family homes? Who knows if you can make them cash flow and who knows how long it will take for their values to recover to 2006 levels. Commercial
residential income properties, however, are a different story.
Take this 34-Unit Property we acquired in the first quarter this year in Vista, CA for $3,535,000. The NOI of the property had been $180,771 so we acquired the property at a 5.11% CAP rate. The expenses on the property had been $153,171.
The building had extremely low rents. Consequently, we raised them. 1BRs were going for about $825/month and 2BRs were going for around $925/month. Within 4 months of acquiring the building, rents were raised twice, initially upon acquiring the property (which the previous owners did on our behalf) and again upon resident turnover. Depending on the specific apartment’s location, we have 1BRs going from $1000-1100 and 2BRs going from $1200-1300. Let’s stay conservative and say that from here on out with no more rent increases, and assuming that rents are the lower number of the range, the Potential Rental Income is $432,000 (24- 1BRs @ $1000 and 10- 2BRs @ $1200). Assuming a slightly higher vacancy rate (5% vice 4%) and assuming no change in other income, the Gross Operating Income is $420,400 (of note, we currently have no vacancy on said property but I’m just giving conservative assumptions). Now, assume that the expenses increase by 5% (becoming $160,830), our new NOI is $259,570. Assuming we sell the place at an even higher CAP rate than acquired (say 5.25%), our selling price would be $4,944,190. That is a gain of $1,409,190.
Now explaining the cash flow is a bit trickier. The total initial investment of the property was $1,383,072. This includes the down payment plus loan fees, closing costs, repairs, commissions and, importantly, an expense allocation. This expense allocation is the estimated costs of all expenses (which includes everything from property taxes to insurance, gas, electric, property management, etc. The only thing this excludes is repairs and maintenance and funded reserves. This expense allocation allows for significantly higher cash on cash returns and acts like insurance. After all, if the investments expenses are more than projected, my company Epifany Properties pays for it.
Back to this example: our loan product included a 5.25% interest only and a seller-carry back at 7.5% leaving the debt service at $138,219. With a NOI of $259,570 and subtracting the debt service of $138,219, your cash flow would be $121,351, which is modest cash-on-cash return of 8.8%. But, remember that “expense allocationâ€? Well, you get that back since expenses were paid for up front. The yearly expense allocation is $132,021, so your total cash flow for the year is $253,372 ($121,351 + $132,021), or a 18.3% cash-on-cash return! Please note that even without the rental increases, and even if there were no “expense allocationâ€, the property would still cash flow. It just would have been a lot less.
Now, this was by no means an easy transaction. In fact, most in the company would argue that this was the hardest transaction any of us had ever participated in. But that is exactly the value behind our team. John Doe investor isn’t going to be able to pull off a transaction like this. This is what we do and this is how we make our clients money.