That is the information for the deal I'm looking to buy. Here's some other basics:
74 Unit MHP
Asking: $1.7M
Wanting $605K down [if opt for assumable loan]
Rate: 5%
Pymt (P&I)/Mo: $6,456.72
Tax assessor has it at $1.2M [Owner has put ~$450K into upgrades & MH renovations].
Amounts are monthly:
Rents + Garages: 34,600
Vac 5%: 1,730
Eff. Gross/Operating Income: 32,870
Total Exp: 37.9% 13,175 [includes property management and maint/rep].
NOI: 19,695
I'll consider options. JV, debt/equity "partners," PML/HML [only needing $605k of $1.7M; about 36%], and maybe some other options. Remember, this is secured BY THE PROPERTY, 74 mobile home lots, with with 13238.28/mo [19,695 - 6,456.72 Pymt]. Total asset based lending, NOT credit driven. NO balloons!