1) I've been valuing parks on the income they bring. So if you are buying the income of this property, you need to look at the rents that come from the lots. Here's how I would view the lots...
- 2 vacant lots... discount these way down. You are buying the income of the park. Do not pay for your future hard work. So say about 0-25% of the lot rent, so $0-$70 (2X140X.25=$70) of value to add to your income. Remember that these lots cost you $ in maintenance, management and advertising just to sit vacant.
- 4 lots in the back not completed... $0 added to the total income, since it's going to cost you to finish up the construction. If not, it will cost you to maintain the upkeep of that area not rented.
- 13 rentals... in the expenses, I didn't see anything for fixing up the rentals. That just doesn't happen. The guys that have been doing this for a while will say that renting MHs are about break even over the income from the lot rent. So that would be 13X140=$1,820.
- 25 rented lots... 25X140=$3,500
So that gives $70 (being generous) + $0 + $1,820 + $3,500 = $5390/mo... or $64,680 per year. (Note: this number is an assumption that takes the maintenance rehab/vacancy of rental homes into account, but not other expenses)
2) Like Ewe said, the expenses are probably 30-35% for parks with tenants paying their own water. There wasn't any expenses for things like management, travel, advertising, legal fees, accounting fees, etc. Those numbers most likely aren't the real story.
So here's another assumption... $64,680 X 0.7 = $45,276 income after expenses. From there, use your CAP rate to get a ballpark #.
3) The income that you're running your numbers on is giving a cap rate to rental income. The banks aren't going to do it since they know that's not a real profit center, so you probably shouldn't either. You may decide to give some value to the park owned homes themselves, but add that after you compute your NOI/CAP rate.
4) What's the water system, sewers system and electric? Who reads them?
5) Are you looking where you live? Make sure that it's a good economy with plenty of people in the metro, with mobile homes being a great solution for affordable housing. South Louisiana isn't all roses, and it comes along with it's own risk of hurricanes and flooding.
6) If you do buy this park, and want to sell off all your park owned homes, you'll want to have 2 contracts. 1 for the sale of the home (cash purchase, rent to own, rent credits) and 1 for the lot rents. With lot rents of $140 and rent rates of $575, that means $435 is going to the rent rate. If you look at how parks are valued on the lot rent, then you might want to increase your lot rent, and lower the home rents. You might end up selling the homes for less, but increase the value of your park over that difference... since you value the park on say a CAP rate 10. That is unless these are brand new, expensive mobile homes.
7) If the lot rents are low compared to the local comps, that's an easy way to increase your income. If you've figured what you think the park is worth on the real numbers and a CAP rate that you are happy with, you might consider paying for some of that profit that you know you can easily get on day #1. So if the local rent rates are $200/lot, and you know you can get to $170 without losing people, then you might pay a little extra. So that's a $30/lot difference from the current rent of $140, so you might add $10-$15 per rented lot to your evaluation.