Deal or No Deal - 50 Units, Houston TX (Actual Deal Analysis)
Here are the details (and since this is a listed property, I've changed some of the details) 50 Units Houston TX Existing average rent: $700/mo Market rent: $800/mo Asking price: $3,900,000 Property is a "C" building in a "C" area of Houston The apartments need $5,000 in renovation per unit . . Step 1: Calculate the Proforma Net Operating Income . Market rent x No of Units x 12 mos $800/mo/u x 50 units x 12 mos = $480,000/yr x (1- operating expense ratio) = NOI . . Given the property is a "C" property, use 50% as the operating expense ratio . NOI = $480,000/yr x (1- 50%) = $240,000/yr . . Step 2: Calculate the Proforma Value of the Building . Based on market analysis, the cap rate in the area for similar properties is around 6.5% . Value = NOI/ cap rate Value = $240,000/ 6.5% = $3,692,307 . . Step 3: Decide If the Deal is Worth It . Based on the above, this apartment building WILL BE WORTH $3.7M at the most BUT the seller is asking for $3.9M - $200,000 more than what this apartment building is going to be worth after WE DO THE WORK. . We will have to spend $250,000 in renovation PLUS take the time to increase the rent, put in our management and stabilize its operations. . Based on this, this is a NO DEAL. . What do you guys think? . Also, at what price will this property makes sense to you?