No. of Recommendations: 0
35 yr old building w/ 5 units on 3 acres in a nice area.

Asking Price is $319,000

Roof = 7 yrs old
Well pump = 2 yrs
Pressure Tank = Original
Oil Heater = 3 yrs

Taxes = $5,000/yr
Insurance = $1,900/yr
Maintenance = $5,245/yr (elec $700, trash $545, sewer $1800, lawn $1700, misc $500, does not include snow removal)

Total Expenses = $12,152/yr = $1,012/month

Rents = $41,340/yr = $3445/month

Mortgage = It's a 5 unit building requiring a commercial loan. what kind of lending guidelines can i expect? it's in a great area and in great condition. I dont have the cash to put 20% down on this. The seller is trying to do a 1031 & mover to a warmer locale so he wont carry a mortgage.

Present owner claims 26 days of vacancies in 13 yrs (he's a realtor).

I dont think that there is a chance of hell in being able to afford the property but does anyone have any recommendations?

Cash flow #'s:

Assuming 100% LTV: PITI @ 7.5% @ 25 yrs = $2,357/month = $28,288/yr

Before tax cash flow is basically zero.

After tax is another story due to the high annual depreciation & interest writeoff:

Depreciation: (319,000*.66)*(1/27)*(.27) = ~$2,100
Interest: 319,000*.075*.27 = ~$6450/yr (1st yr)

1) Does this deal look worth the trouble if it could be financed?
2) How do I finace it to make it worth the trouble?
Print the post  


What was Your Dumbest Investment?
Share it with us -- and learn from others' stories of flubs.
When Life Gives You Lemons
We all have had hardships and made poor decisions. The important thing is how we respond and grow. Read the story of a Fool who started from nothing, and looks to gain everything.
Contact Us
Contact Customer Service and other Fool departments here.
Work for Fools?
Winner of the Washingtonian great places to work, and Glassdoor #1 Company to Work For 2015! Have access to all of TMF's online and email products for FREE, and be paid for your contributions to TMF! Click the link and start your Fool career.