@Ayne C. Thanks so much for your enthusiasm! : ) I'm excited too. We are looking into commercial loans with a local bank that has portfolio loans.
@Jaysen Medhurst That's great info. Thanks for your advice, I appreciate it. I'm including more numbers below if you want to take a look at them.
After going into a unit and checking out the common areas today, my broker described it as "B-" in terms of interior, and "A" in terms of location. I agree, the rents do seem way to low considering water and gas are included. Tenants pay electric only.
@Nathan Gesner Thanks for your input too, I see your comments frequently and you always have wise feedback. If you have a moment please check out the numbers below and let me know what you think.
@Anthony Wick More great advice! Yes, my broker says "pro forma means 'big lie'" - total agreement with you. I think I found a huge missing cost in the pro forma they sent...plus it didn't include any debt expense! That's a good insight that 1% doesn't work for larger properties with more owner expenses, I don't think I've ever heard anyone point that out before.
So here is more info, let me know what you think is a good purchase price for the building -
(I will post the list price but I want to see what people think before hearing that):
- 10 x 1-bedroom units, most about 500 sq ft, a couple around 600 sq ft.
- C. 1930 construction. Wood floors, built in glass door cabinets, original cast iron heaters. AC "swamp cooler" units in a window of each apartment. Storm windows over originals. Stucco exterior in decent shape, could use repainting. Building is in a historic district so changes to exterior have to meet guidelines and be approved.
- We went into the PM's unit, it was small but cute and pretty good condition. She's the "mother hen", has been there 13 years, gets a discounted rent, and keeps tenants in line.
- Newer (2008) TPO roof - that's one of the best for our area.
- Newer water heaters; one gas and one electric
- Large boiler; however needs to be flushed frequently because of degrading old piping. Owner has his maintenance man come every few days (!) in winter to flush the boiler. My guess is this labor is not shown in R&M cost, which was just listed as a flat 5%.
- Plumbing is a mix of original galvanized and cast iron, and replacement plastic. Access via basement which is under about 25% of building, rest is a narrow dirt crawl space that requires a "small plumber" (sellers agent said this, lol)
- Electric service is old - only 100 amp service with 30 amps to each unit. PM says she tells tenants not to run lots of electric at once and doesn't have a problem with tripped breakers. My agent was an electrical engineer and VP of our local power company...he said as long as it works leave it be.
- Kitchens have gas stoves.
- Basement has access to electric meters, boiler, and hot water.
- No laundry, no garages. 7 off street parking spaces and free on street parking.
- Small amount of planting beds around base of building and in courtyard. Building pretty much takes up entire lot.
- Numbers from seller:
$72,600 Gross Rents: 8 units renting at $625 on 1 yr leases; 1 unit renting at $675 on 6 mo lease; and PM pays $375
- $3630 5% Vacancy
$68,970 Effective Income
- $25,393 Operating Expenses:
- $3611 Property Taxes
- $3884 Property Insurance
- $3630 Repairs and Maintenance (this flat 5% seems way off - especially with babying of plumbing required)
- $1620 Electric
- $2976 Gas (trailing 12 mo avg)
- $4584 Water/Sewer (trailing 12 mo avg)
- $4008 Grounds Maintenance (we would do this ourselves, there's very little)
- $1080 Wifi for PM's unit (seems high, we usually get it for $40-50/mo around here)
$43,577 Net Operating Income
? Debt Service - we would be getting a 25% down commercial loan.
*How much would you price the property at?*
PS. I know you all said to base price the current income, but I do think that rents could go up to 650-675 pretty easily, especially with gas paid by owner. That would boost annual gross rents about $5000 to $77,400...