Hello fellow BP community.
Sorry this is long, but I need some feedback.
This involves a single family 3Br, 1Ba Connecticut Colonial short sale (4 lots; total .66 acres).
It reflects committing the cardinal sin of creating a ho-hum house to one of the biggest and most expensive houses in a fifteen square block radius of a lower middle class neighborhood. The house was built by a former architect and is rock solid with character. Due to the total costs, the house cannot be sold conventionally, as the neighboring home comps are $90K to $141K in the immediate area.
Numbers are as follows, house reno details at the very bottom:
1. Purchase Details
Purchase Cost (includes legal fees and oil): $70K (short sale; no liens)
Repairs and appliances: $135K
Total out of pocket costs: $205K
Original house = 1836 square feet; (4) building lots; 3BR, 1bath; hardwood floors; 1 lot
2. Offer of lease to own post renovation, for renovated (3100 sq ft) single family with basement area plus (3) building lots on corner lot; monthly payments for 7 years:
Year 1: $2100 x 12 = $25,200
Year 2: $2200 x 12 = $26,400
Year 3: $2300 x 12 = $27,600
Year 4: $2400 x 12 = $28,800
Year 5: $2400 x 12 = $28.800
Year 6: $2400 x 12 = $28,800
Year 7: $2400 x 12 = $28,800
TOTAL: $194,400 (7 year projected monthly payment total)
After 84 payments; refinance balance due: $164,000; potential sale: $358,000
Lease to own family pays the above; their plan is to save $10k per year to give an additional $70k at 84th payment to lower the refinance of the house from $164K to $94K.
3. During the course of the 7 years, a caretaker will live in the basement and will maintain the property and perform other duties in exchange for a reduced monthly charge. contract expires at transfer of deed. Total 7 year projected net income from caretaker: $50,400
4. Providing the above is current, the landlord pays for all utilities, real estate taxes, snow removal, lawn care; projected 7 year costs as follows:
Electric $21K
Gas $16K
Water $ 6K
Real Estate taxes $35K
Snow removal $ 1K
Lawn care $ 1K
Projected Utility Cost: $80K (7 years)
NOTE: 7 year totals:
Projected Income: +$194,400 (lease to own family)
+$ 50,400 (caretaker)
Refi: +$ 94,000 (conventional bank or landlord)
Addt'l Payment: +$ 70,000
7 Year Total: $408,400
5. Financial Details for 7 Yrs
House purchase + renovations: -$205,000
Projected landlord costs: -$ 80,000
Projected collected income for lease to own: +$408,400
Net potential Gain: +103,000
SO,
although this is a long way to sell an expensive house in a not so perfect area, bucking the location, location, location rule, the new homeowner will control 3 building lots, plus the extraordinary basement apartment, after 7 years of payments plus refinance. They could rent the basement out for $1200+ per month, which would allow rent free living by the owner.
Any thoughts on this? Legality on lease-to-own format? Gotchas?
Many thanks.
House renovation Details:
Gutted the entire house
New kitchen; high end stainless steel appliances (Viking, Samsung, Bosch); tiled floors; cabinets; island with Viking gas range and island exhast hood
Basement apartment (540 sq ft); IKEA kitchen; high end appliances and huge tile walk in bathroom/changing room
Full attic renovation to a 40 x 20 room; sound proofing; insulated; private staircase
New half bath on first floor
New door to rear deck back porch
New deck/porch; two tone trek on pressure treated lumber
New Italian tile laundry room
New Gas Furnace ((Peerless 100K btu)
New tankless water heater; using existing electric water tank as emergency
New roof on garage