Help Analyzing the deal - am I doing something wrong?
I have been researching many deals in the MF space but every time I run the numbers, I get Cash-on-Cash returns numbers that just doesn't make any sense.
Here's one deal that I would like to get some perspective from BP community.
- 10 Unit (mix of 2 & 1 ) in Northern CA
- Asking Price - $745K
- Current Avg. Rent: $625 / month / unit
- Owner Paid Utilities: $905 / month
- Assuming Property mgt - 8%
- RE Taxes - 1.14%
- Insurance - $2000 / Yr
- Repairs & Maintenance - 4800 / year (potential, could be more or less)
- CapEx: 3500 / year (Potential, could be more or less)
- Assuming - 30% down with conventional financing at 4.5%, I get a COC of just over 1%.
Aside from any upside potential in rents with some rehab, Why would anyone want to buy into this deal from cash flow perspective, or am I missing something crucial in running my numbers? I have been running into the same dilemma with every other deal I am looking at.
Is there anything I could do to make this deal work other than offering lower price?
Thanks!