All Topics / General Property / help on figures required

Viewing 6 posts - 1 through 6 (of 6 total)
  • Profile photo of mayneiacmayneiac
    Member
    @mayneiac
    Join Date: 2003
    Post Count: 1

    currently looking at two properties that i think are positive but i would appriciate a second opinion as maths isnt one of my strong points.prop 1 asking 225k rent450pw =5 flats am told there is room for increases all units are furnished by landlord there is no management fees rates are $3045 pa excess water $750pa insurance $800pa would borrow the lot at 8% io pia program.2nd prop $270k rent$520=4flats=$130pw ech management fees8.5% rates$2677pa furniture supplied by landlord also so good depriciation of 8000 for first year

    thanks for any help[cigar]

    413

    Profile photo of yackyack
    Member
    @yack
    Join Date: 2003
    Post Count: 1,206

    Why dont you work it out for yourself and we can check the figures to see if your right.

    That way you can learn from any mistakes instead of being spoon fed.

    Profile photo of Broome HendersonBroome Henderson
    Participant
    @broome-henderson
    Join Date: 2004
    Post Count: 28

    I agree,

    That’s how we learn the IP game. If we don’t get it now, then we will never get it.

    Broome,

    Do you want to be paid when people pay their telephone bills.
    http://www.homebizleaders.com/4537

    Profile photo of TerrywTerryw
    Participant
    @terryw
    Join Date: 2001
    Post Count: 16,213

    I hope you are not basing your purchase on yield alone. Is it in a good area? Good growth prospects?

    Terryw
    Discover Home Loans
    Mortgage Broker
    [email protected]

    Terryw | Structuring Lawyers Pty Ltd / Loan Structuring Pty Ltd
    http://www.Structuring.com.au
    Email Me

    Lawyer, Mortgage Broker and Tax Advisor (Sydney based but advising Aust wide) http://www.Structuring.com.au

    Profile photo of lifeXlifeX
    Member
    @lifex
    Join Date: 2004
    Post Count: 651

    Hi Mayneiac

    Allow for the extra repairs you will need to do to furnishings. (especially appliances….6 new fridges, 6 new washing machines, 6 broken couches.

    I will give you a lil’ help doing your sums on first property (you must learn maths to be a good investor!!!!!)

    COST(based on 20 % loan)

    $225000 price +(5% closing costs)

    =$45000 deposit+$180000 interest only loan from bank+$11250 closing costs

    INCOME

    ANNUAL RENT – VACANCIES FOR YEAR (say 80% for flats)

    $450 * 52 * 80%
    =$18720 for year (conservative estimate)

    EXPENSES

    Interest on Loan 6.5% * $180000 = $11700 pa
    Ongoing Bank loan fees = ?
    Council Rates = $3045 pa
    Water Rates = ?
    Excess Water Charges = $750
    Insurance = $800 pa
    Real estate agent to manage properties = 9% * 18720 = $1684.80
    Repairs = ??????? (very important, how old is property etc. etc.)

    TOTAL EXPENSE = $17979.80 pa

    So you are making a Cash on Cash return of.

    (Income – expenses) / Total Cash out of pocket

    ($18720 – $17979.80)/($45000 + $11250)

    $740 / $56250

    1.3% positive cash per annum (not including repairs and thats at 6.5% loan not the 8% you spoke of. I agree with Terry, I would only buy this if the area was a strong growing area.

    Try doing the sums with your deposit amounts for the two properties…..post them online and we’ll have a look.

    It looks neutral geared to me at 225000.

    If it was a far out country town with little prospects I would offer $150,000 to make it a nice little positive cashflow investment of about 10% return.[greedy]

    May all your dreams come true. (except for those evil dreams and maybe that dream where you had no pants on in school, oh, and that other dream with the invading martians and the……………)

    Lifexperience

    Profile photo of crjcrj
    Participant
    @crj
    Join Date: 2004
    Post Count: 618

    If you don’t want to manage the first property yourself is there a managing agent available? Can be a lot of hassles in self management. Have you checked yourself if rent increases are possible or are you just going on the vendor or his agent. Furnished can be good but they can be a hassle too.

Viewing 6 posts - 1 through 6 (of 6 total)

You must be logged in to reply to this topic. If you don't have an account, you can register here.