Originally posted by Bryan Hancock:
I would like to see the IRR and such.
Does the note amortize over 15 years?
Hi Bryan,
so I have done 2 analysis reports:
#1 - using actual expenses I got from the previous owner and some estimates.
In this case the IRR seems to be: 35.45 %
Here is the report with the rest of the ratios and
details .
#2 - using the 50% rule for the expenses.
In this case the IRR was: 24.80 %
And here is the whole
report .
Just a few details - I have paid $12,000 down payment, but I am going to spend approx $10,000 in renovating 5th unit and for some other repairs. In the analysis, I had to put it in the "loan coast", because I don't have there "rehab costs" feature yet.
Also I have balloon in 4 year and the note is amortizing over 9 years (to reach the same height of the monthly payment as the seller pays). After that I was estimating to refinance @ 5% interest, 20 year amortization.
Again, this is something my analysis tool can't do yet - so I had to simulate this with 2 loans (one for 5 years and one for 25). I have to get again to programming, to add these features. ;o)
What do you think about the investment? I bet it's really small for you. But it seems to have good IRR (even when using property management).