Need Help On 8-unit Deal

Looked at this building today and it seems that the numbers may work... I wanted to see what you all think.



GAI - 44,820

Total Expenses - 20,944

NOI - 23,876



Asking Price - 175,000



The reason the expenses are so high is because the landlord pays ALL utilites (water, sewer, gas, electric) + waste management.



If I am going to make an offer, it would be like this....



170,000 - Purchase Price

136,000 - Bank Financing (80% LTV)

17,000 - Seller Financing (10% LTV)

17,000 - Down Payment (From My HELOC)



Annnual Debt Service would be 17,322. Total annual cash flow would be 6,554 or 546.00 per month.



Two questions I have are.......



1) Would you do a deal where the owner pays all utilites?

2) If yes, what do you think of this deal?



I would appreciate any help you can provide!!

Comments(3)

  • rainmaker4922nd September, 2007

    What is the breakdown on your expenses?

    In my location (deep south) I stay away from paying electric because tenants can keep themselves very cool when they are not paying.

    Do you have any cost history on the utilities?

    Eddie

  • Gino22nd September, 2007

    Rain....

    Gas and Electric is approx 8210
    Water/Sewer is approx 2400
    Trash is approx 1036
    Taxes are 5244
    Insurance is 1700
    Maintenance is 2300

    These are the annual totals.

  • rainmaker4923rd September, 2007

    You said your debt service (annual dollars required to satisfy your debt) would be 17,322. If this is correct and my ballpark estimate of 12,000 NOI is anywhere close then you are going to be in the red.

Add Comment

Login To Comment