Shevy Akason
949.769.1599
shevy@findmylandmark.com




Work Station

 

 

This weeks featured property is an REO that sold on December 12, 2008.

This property demonstrates the value of having cash and the ability to close quickly.

REO: Escrow opened after 3 days
        7 day escrow

Listed with: Ann Jochim/ Evergreen Realty

Shevy Akason and Associates has formed an exclusive partnership to work with buyers and pre-market REO's for the Jochim Team and West Coast REO's a division of Evergreen Realty

3050 S Bristol, Santa Ana 

Contact us

Numbers requested by Pili to demonstrate the effects of rent rate and vacancy.

First, I will use 1.5 months vacancy even though my avarage tenant stays for over 2.5 years and if you take 1.5/25 you get 5% which is what I use to calculate vacnacy.

Second, I will use $1500/month rent. According to the comps of leased listings the average lease is $1.57/square foot. $1.57* 989 square feet= $1552.73. Although current Orange County properties that make sense on a cash flow are not in A location I still do not recommend any of my clients to be slum lords. Therefor, I recommend having a clean nice property that will rent in the upper end of the comps. If you are a slum lord and have properties that are beat up you will attin the neighborhood within reason.


Original Cap rate=                      9.5%        Pili
Original Cash on cash return=     30.9%      Pili
Original Initial investment=           $24000    $35,970
Purchase price=                          $119,900
Rent= $1500- $1600/month   $1600 was used for calculations for the purpose of this post   

Potential Cash Flow= $500- $600+/month


Shevy Akason and Associates Principles for investments:

1) Cap rate of 8%+ using todays numbers, and not less than 5.5% using worst case scenarios
2) We use 5% vacancy as todays baseline, and 10% vacancy to calculate worst case scenario
3) We use todays rental numbers to calculate expected rent and account for rental deprecation of 12.5% to account for worst case scenario
4) We use an interest rate of 5% for those that are buying as a primary residence and 6.5% for investors
5) We account for lost income in downpayment of 2%
6) We Calculate 1%/year of the purchase price for maintenance reserves

Based upon todays numbers= 9.5% cap rate, cash on cash return of 30.9%

Monthly Costs

HOA=               $277
Taxes=             $125 (Estimated)
Maintenance=   $100
Insurance=       $71
                       $573*12=             $6876*

*If you hire a property manager your expenses will be higher


Today's market rent= $1500*12=  $19,200-5% vacancy= $18240

Today's Cap rate= $18,240-  $6876=  $11,364/ $119,900= 9.5%

Total cost of ownership using IHB calculator= $901.49*12= $10,817.88

 $18240 (Gross income)- $10818 (total cost of ownership) = $7422/ $24,000(initial cash investment)= 30.9%

Contact us


Shevy Akason  Residential    
3050 S Bristol St 15H    
Click for more pictures ... 
Santa Ana South of First (69)
Orange County (OR)

Media: 1
 
 

Contact Information

This Report was created by: