Hi everyone, I have a deal where the numbers make sense, but I can't set it up as a wholesale deal, so I need to find someone to partner with on this one. The seller wants to sell both in one fell swoop, so I need an experienced operator to help orchestrate this deal. Please reach out, and I can give you addresses and we can see how we can work together on these. Park #1: Ada, Ohio Asking Price: $600,000 Pads: 17 (100% occupied) Rent: $450 / pad Utilities: Well + wastewater treatment plant ($1,000/mo, compliant, maintenance records available) Tenants pay: Water (individually billed), electric & gas Roads: Gravel Ownership: Mostly TOH (1 POH) Income 17 × $450 × 12 = $91,800 / year Operating Expenses (Actual / Conservative) Wastewater treatment: $12,000 Well maintenance: $2,500 Management (10%): $9,180 Property taxes: $1,760 Insurance: $1,500 Roads / gravel / snow: $2,500 Repairs / reserves: $3,000 Total OpEx: ~$32,440 / year NOI $91,800 − $32,440 = 👉 ~$59,360 NOI As-Is Cap Rate @ $600K: ~9.9% Bank Financing (Conservative) Assumptions: 65% LTV 6.75% interest 25-year amortization Loan Amount: ~$390,000 Annual Debt Service: ~$32,500 Cash Flow NOI: ~$59,360 Debt Service: ~$32,500 👉 Cash Flow: ~$26,800 / year 👉 ~$2,230 / month DSCR: ~1.83 (very strong) Cash-on-Cash: ~12%+ Cash Required to Close Down payment (35%): ~$210,000 Closing costs: ~$12,000 👉 Total Cash In: ~$222,000 Park #2: Wapakoneta, OH Price: $1,400,000 • Pads: 36 total | Occupied: 30 | Vacant: 6 • Utilities: Private well + wastewater (fully compliant, documented O&M at $1,000/mo) • Roads: Gravel • Management: Tenant handles mowing/plowing/roads in exchange for use of barn Current Rent Roll (30 homes): 5 @ $500 | 5 @ $450 | 20 @ $400 Current Gross: $153,000 / yr Actual Operating Expenses: • Wastewater: $12,000 • Well: $3,000 • Management (10%): $15,300 • Taxes: $5,000 • Insurance: $6,000 • Misc / repairs: $2,000 Total OpEx: ~$43,300 As-Is NOI: ~$109,700 (≈7.8% cap) Day-One Financing Assumption: