Posted 13 May 2018 - 09:16 AM
So my building/land is valued at $28,012,000. There are about 163 suites, so $171,852.76 value per suite.
Lowball the average rent at $1000 a month is $163,000 a month in basic rent collection. No monthly parking or storage locker gravy income. Basic rent income is $2,100,000 a year.
Last year's assessed value was $23,957,000. Capreit bought the complex 10 years ago. So if we go at possibly $18,000,000 as the purchase price the true value on an assett ledger would base each suite is $110,429.44.
Since asset value is determined as what it was at the time of purchase, not what it could possible be, most older apartment buildings are more around the the low $100,000.00 right now. This is based on the fact that rental building have shown not a large influx of exchange in ownership over the last decade at least. So must of these buildings were purchased for no where near there current assessed value for land and building.
Next we have that a large number of these buildings are prime for redevelopment. After all they were all poorly constructed correct?
So that means we are looking at just land value of $10,059,000 this year, last year 8,989,000. So for the sake of argument land 10 years ago at $6,000,000.
So the complex sits on a huge waterfront piece of property. redevelopment could net 3 to 4 times the suites at a conservative redevelopment. At 3.5 times we get 570 suites.
570 suites redeveloped at $1400.00 a month is $798,000 rental income. Currently there are two people in the rental office, two maintenance people and two cleaners. So let's put the cleaners at minimum wage and the rest at $20.00 an hour. We are at $24,000.00 in base wages a month (no matching contributions or benefits included).
So triple this if we triple the size of the building. $72,000.
No let's just make it $100,000 a month for all that other stuff.
$798,000 minus
$100,000 salaries
$150,000 contingency fund
$150,000 insurance/land taxes
$100,000 utilities
$ 50,000 whatever
$150,000 construction loan
So about $100,000 a month in profit. Now salaries and staff (over staffed- don't need 6 rental agents) are high and could be lowered. Contingency fund fund could be lowered once the fund reached $2,000,000. The $2,000,000 would be held in a trust to lower insurance cost (a level of self insurance) Utilities could be lowered with solar panels for generation of electricity for common areas.
Then you through profit from parking and storage locker rental. Not much digging out needs to occur hear for underground parking because there is some already, The slope of the land will build the rest.
Predictive text and a tiny keyboard are not my friends!