@Jared Rine, sorry for not explaining further.
We purchased an 8 unit apartment complex and two duplexes (one duplex are 3/1’s and the other duplex are 1/1’s). We purchased them in June 2018 for $250,000 for all 3. At the time of purchase, the 3 properties appraised for $297,000.
Since that time, we have put in approximately $50k in CAPEX; which includes:
1. installing new in-wall, electric heaters in all 12 units
2. rehabbing each of the 4 units of the duplexes (new flooring, new appliances, new fixtures, new toliets, painting/ renovating everything from the ceiling down, and new doors). In one unit we had to tear out the flooring to the bones and replace rotted wood.
3. We installed a new metal roof on the 1/1 duplex.
4. Installed new appliance for all units of the apartment
5. Rehabbed 1 unit at the apartment We installed new fixtures, painted from the ceiling down, refinished the flooring (hardwood), new toilet, and new doors.
6. At the apartments, we installed new support poles (6’ X 6’ X 20’) for the porches. 4 total.
7. Re-gravel-ed the driveways and installed new mailboxes in all 3.
When we purchased the places rents were; if fully occupied (they weren’t full) would have been $5,050/ gross month. The owner pays for “water” for the apartments, trash for all 3 places.
One resident was the onsite manager who turned over apartments, performed showing, taking new applications, approving new tenants, handled all lawn care, collected rent, and performed minor maintenance. In exchange, she lived rent free and was paid $200/month.
We have slowly increased the rents when we have turnover. So, our gross monthly income is now $5,504/ month. We still cover water for the apartments (average $550/ month; reduced from $600/ month due to new toliets), trash (average $205/ month). We kept the onsite manager who handles lawn care and minor maintenance. We handle all other issues: such as tenant screening, showings, apartment turnover, etc. She is still lives rent free and still is paid $200/ month. There are a few other monthly expenses.
The demand for rental spaces is extremely high in this area. Our average turnover time (including rehab) is 3 weeks.
I have a breakdown of when we purchased the property versus now:
Year 0 (at the time of purchase)
Purchase Price $ 250,000.00
Down Payment (15% of purchase price) $ 37,500.00
Financed Amount $ 212,500.00
Income Total Yearly Operating Expenses
Apartments* Rent* B/B Management $ 200.00
Apartment #2 $ 500.00 2/1 Garbage $ 205.00
Apartment #3 $ 450.00 2/1 Water $ 7,200.00
Apartment #4 $ 450.00 2/1 Repair $ 5,000.00
Apartment #5 $ 500.00 2/1 Vacancy $ 500.00
Apartment #6 $ 500.00 2/1 Insurance $ 4,611.00
Apartment #7 $ 500.00 2/1 Taxes $ 2,281.00
Apartment #8 $ 450.00 2/1 Total Yearly Operating Expenses $ 19,997.00
Cleveland - Duplexes Monthly Mortgage Payment (assumed 9% rate) $ 1,930.00
Duplex #1 $ 500.00 3/1 Yearly Mortgage Payment $ 23,160.00
Duplex #2 $ 500.00 3/1 Total Yearly Operating Expenses $ 43,157.00
Duplex #3 $ 350.00 1/1
Duplex #4 $ 350.00 1/1
Gross Monthly Income $ 5,050.00
Gross Yearly Income $ 60,600.00
Gross Rate Multiplier (GRM) - 4.13
CAP Rate - 16.24%
CAPEX First Year $50,000
NOW
Total Gross Monthly Rent - $5,504.00
Gross Yearly Income $ 66,048.00
All Expenses stayed the same except we lowered the water bill to $6,600/ year.
We currently owe $210,000.00
I hope this helps!
Thanks!
Scott