Please critique this situation

I’ve recently come across an apartment building in a great location that I’m interested in.

Asking price: $519,900
Unit mix: 16 1 bedroom, 5 bachelor
UPDATED FURNACE, HOT WATER TANKS, WNDWS. 12 PRKG SPOTS. INDIVIDUAL HYDRO METERS. UPDATED ELECTRIC. SELLERS MOTIVATED. WILL LOOK AT ALL REASONABLE OFFERS. $12,000 VACANCY RATE INCLUDED IN EXPENSES

Average market rents in the area:
1 bedroom = $648
Bachelors = $511

For arguments sake I will decrease the rents to $550 (1bed) and $450 (bachelor) and increase vacancy to 20% to stay conservative.

This gives us:
Gross income: $106,080
Minus Expenses (45% of GI): $47,736
NOI: $58,344

I would at MOST be willing to pay $450,000 for the property.

I also would move into the building so it would be owner occupied.

Below is my personal info for you to analyze:
-24 year old full-time university business student
-I currently make roughly $20,000/year
-I currently have $30,000 in liquid savings that could be used for down payment, reserves, or be utilized in the best way possible for this deal.
-$0 debt
-credit score is 700+
-My grandmother has agreed to co-sign for whatever venture I decide and she has a net worth of approx. $300,000 and also owns some rental properties in which I manage for her.

With the information given above, can someone provide me with a financial plan of action in terms of the best possible financing I would qualify for, the terms, and etc if I were to acquire this building. Also, I obviously do not have enough for a cash down payment in the 15-20% range so what are the options I have in terms of the down payment?

Regards,

DC

Could you put anything down? I may have somewhere to go with that deal.

I checked out with lender and it sounds like it fits the criteria for the company with a low down payment. This is what they specailize in.

COuld you relay the terms fo the financing, interest rate, and etc… so I could get an idea of what I’m looking at?

DJM,

Please make sure to PM the information to DC group, and not post it here in the forum. Thanks.

Does anyone have an idea of what kind of financing I would be looking at for this deal?

Chris,

I understand, Thank you.

DC,

I sent you an e-mail.

Thank you

Dean,

Thank you for your consideration, and for not being offended.

DC,

I talked to a loan broker recently who specialized in high LTV deals that were owner occupied, such as a multi-family project like you’re talking about. They sent me a “rate sheet” which I have in my possession. It’s too detailed to include it all in here. The terms don’t really sound attractive to me personally, but here are a few examples: They require at least 3% down if they are owner occupied. If you put 10% down, the rate would be less. But assuming 3% down, this is what you’re looking at:

6 month arm 30 year term 9.25% and 3.125% in points
2 year fixed 30 year term 10.125% and 4.125% in points
7 year fixed 30 year term 11.125% and 3.5% in points

If you put 10% down, the two year fixed would be 9.75% and 3.75% in points. Just examples of what you’re looking at.

JD