Updated about 1 hour ago on . Most recent reply
Looking for a lender for new investor
I’m looking for a lender who will help me get financing for this property. This will be my first property, and currently my credit is crap….
I have a partner that has investors we can raise down payment capital. I've been working to find a JV partner with excellent credit to secure the loan for this property, but I don't know that many people so my network is slim. I plan on contracting the current property manager or finding a new company to manage the property, however I will still have a day to day active role in this property.
1. Purchase & Costs
- Purchase Price: $5,700,000
- Rehab Budget: $250,000 (light value-add)
- Closing Costs (6.14035%): $350,000 (covers acquisition fee, legal, escrow, title, finance fees, etc. – rolled into loan)
- Total Project Basis: $6,300,000
2. Capital Stack
- Senior Loan (70%, Asset-Based): $4,410,000
- Fixed 5.5% rate
- 25-year amortization
- Preferred Equity (30%): $1,890,000
- Sponsor Cash: $0 (all equity covered by pref equity partner)
3. Loan Metrics
- Loan Amount: $4,410,000
- Debt Service (25 yrs, 5.5%) ≈ $292,000 annually (~$24,350/month)
4. Current Performance
- 2024 NOI: $380,083
- DSCR = 380,083 ÷ 292,000 = 1.30 (meets minimum)
- Entry Cap Rate = 380,083 ÷ 5.7M = 6.67%
5. Stabilized Operations (44 Units @ $1,450)
- NOI = $551,430
- Value @ 6.5% cap = $8.48M
- DSCR = 551,430 ÷ 292,000 = 1.89
Looking for
Destin, Florida