I MUST BE CRAZY
Ok folks I am looking for input. Am I cutting it too close because it is a creative financing deal? Here is the situation.
I met a fellow awhile back when I was in city hall who was registering a fourplex he and his siblings had inherited from their folks. I offered what advice I could and told him to feel free to call if he had any questions. Well he did call awhile back with questions and I answered what I could and told him there was not enough information on other questions. His folks had owned the property for forty plus years, but the kids had not been it for decades. I looked the property up, good neighborhood, looked nice, great landscaping. In talking I was surprised to hear they were losing money. When I asked about equity he said the property was free and clear.
Here are the expenses and income.
Rent
$450, 450, 450, and $250 for the resident manager.
My opinion is fair market rental value is $600 to $675 per unit. Three units are 3 bedroom, one is 2 bedroom because they took a wall out to make a bigger living room. All units are 1 and 1/2 bath. The onsite manager shows and leases apartments, collects and mails rent, and makes sure yard is cared for. He also does light repair and maintenance, and is a retired plumber. The place has 4 separate boiler systems for heat. Has onsite water well for watering yard. No updates in building since 1971 when it was built. Still has original carpeting, sinks, etc. Very well cared for, and tenants are all retired folks on a limited income. There is a waiting list to rent at $450 per month.
Expenses
Owner pays water/sewer/garbage pickup, $200 month average.
Lawn mowing $35 per week, plus greentree sprays and fertilizes 4 times a year for $100 each treatment. So maybe $800 per year, or $70 per month.
During winter snow removal is $75 per snow. Lets guess high at $90 per month.
Maintenance will be $200 per month
I will put Cap Ex at $100 per month
Vacancy $150 per month.
Taxes $150 per month
Insurance $150 per month
Total $1110 per month
Selling price $200,000
Owner carries $40K on a second mortgage at 5% interest. Interest only payments of $170 per month, with a 5 year balloon.
Mortgage $160K at 4.5% interest on a 15 year amortization is $1225 per month
Total cost $2335 per month.
I am pretty sure I can get $600 per month or $2400 per month income, possibly $650. I have to pay the $170 per month out of my own pocket. At the end of 5 years I will owe just over $119K and can refinance for another 15 years and get $40K out to pay off the note held by sellers.
OK so why buy a 4 plex that you lose $170 a month on?
One in 5 years the negative cash flow stops, and in 15 more years the property is free and clear with very little of my money in it.
Two If I did a conventional 30 year loan, my monthly mortgage payment would be $810 per month. That would mean a net of a little over $100 per door. I use a 15 year amortization because it pays down quickly enough to pay off the 5 year balloon payment.
Three If I had $40K to put down the property would be breaking even even on a 15 year mortgage and making $100 per door on a 30 year note, I am in effect borrowing the money for a down payment.
Four I estimate the property to be worth about $220K, so I will gain a little equity.
Drawbacks, I will be on a negative flow for about 8 months as I gradually raise rents. I do not have the heart to jump to rent $150 per month on retired folks, even though they really should be in a 1 bedroom apartment, not a 3 bedroom. The local economy is in a slowdown from the oil price drop. There were a fair number of oil field service jobs lost.
Plus for $170 per month for 5 years and 20 years of managing, I get a $220K property. The property does not really need anything major right now, I would probably put $500 in GFI outlets, fire extinguishers, a few other low dollar repairs.
This deal would be OK with a 30 year loan, I just want to pay down faster and am using a 15 year amortization.
No money down deals are hard to find. I have no house payment, or car payment, or credit card payment. Margins are slim around here, and this is as nice a property as you see here. Give me your thoughts!