Estimating
the Maximum Purchase Price for Buying
Real Estate Investment Properties
By
Cynthia K. McCahon, MBA
This article may
be freely reprinted with the following title:
Estimating the
Maximum Purchase Price for Buying
Real Estate Investment Properties
By
Cynthia K.
McCahon,
MBA
©
SamplePlan,
Inc.
Note: This
article is excerpted from the Real
Estate Investing Sample Business Plan
This article
breaks down the costs associated with buying, rehabbing and then
reselling the property.
The business model is
based on buying rehab properties
at wholesale prices. The worksheet helps determine the maximum
amount we would pay for a property and how much net profit we'd
realize if we rehabbed and then resold the property. Knowing
this information is critical in deciding whether to
purchase any property.
The decision to buy and sell a real estate
investment property is based on an evaluation using SamplePlan's Maximum
Purchase Price© worksheet. Using the worksheet for each property allows
the buyer to apply a formula-like approach in an effort to consistently
generate positive net profits.
The worksheet breaks down the
decision-making process into a simple formula. Applying this formula to
each property that a buyer is considering purchasing provides a
framework in which to make smart decisions. In this section of the Real
Estate Investing Business Plan, we'll break down the worksheet and
explain how each part functions. As with all forecasts, this example is
based on estimates in round numbers. Actual numbers always vary for each
property.
How the Worksheet Works
The worksheet is a formula-based MS Excel file
consisting of thirteen simple areas, labeled as Sections A through L. The
premise of the worksheet is straightforward. First, we estimate the price at
which we realistically could resell the property. We refer to this as the
retail value of the property. After estimating the retail value, we
then forecast the property's net profit potential by subtracting all
costs associated with acquiring, rehabbing, reselling, and profiting
from the resale of the property.
The number we come up with is
the maximum
amount we would pay for a property, which we refer to as the wholesale
price.
Section A: Property Address
In the first section, we simply note the address of the
property:
|
Section A:
Property Address |
5808 Any Street |
Section B: Comparable Property
The next section notes the best comparable property
that's sold in the neighborhood in the last few months. This information is
generally found in the regional Multiple Listing Service (MLS), which can be
accessed by a Realtor.
The information includes the comparable property’s
address; the square footage; the price for which the property sold; and the
subsequent cost per square foot. The cost per square foot is the price the
property sold for divided by the square footage of the property.
|
Section B:
Comparable Property |
|
Best Comparable
Sold Property: |
5322 Any Street |
|
Comp Sq. Ftg. |
2,200 |
|
Sold Price |
$330,000 |
|
Cost/Sq. Ft. |
$150.00 |
Section C: Estimated Retail Price
The Estimated Retail Price is the price at which we
expect to resell the property. We multiply the target property's square
footage by the cost per square foot of the comparable property to find our
target property's cost per square foot and likely retail price. In this
example, we multiply the target property's square footage of 2,000 by the
comparable property's cost per square foot to find the target property's
likely retail value of $300,000.
|
Section
C: Estimated Retail Price |
|
Target Property
Square Footage |
2,000 |
|
Target
Property's Cost per Square Foot |
$150.00 |
|
Current Est.
Retail Value Based On Comparable Cost per Sq. Ft. |
$300,000 |
Section D: Costs to Purchase
We then estimate the costs to purchase the property. We
do not include the actual down payment or earnest money deposit. We'll
include that later in our out-of-pocket expense. Again, these numbers are
estimates and will vary for each property.
|
Section
D: Escrow Cost to Purchase |
|
Loan Points |
$1,500 |
|
Application Fee |
$100 |
|
Closing Costs
(Title Abstract, Title Ins., Credit Report) |
$700 |
|
Appraisal |
$450 |
|
Insurance
(Impound Account) |
$100 |
|
Taxes (Impound
Account) |
$200 |
|
Termite
Inspection Report |
$100 |
|
Processing Fee |
$800 |
|
Inspection |
$300 |
|
Interest Fee |
$400 |
|
Recording Fee |
$50 |
|
Escrow Company
Fee |
$300 |
|
Seller's
Closing Costs |
$1,000 |
|
Subtotal |
$6,000 |
Section E: Rehab Costs
In the next section we estimate rehab costs, based on
our initial walk-through of the property.
|
Section E:
Rehab Costs |
|
Cleaning |
$500 |
|
Landscaping |
$600 |
|
Roof |
$0 |
|
Flooring |
$300 |
|
Kitchen |
$500 |
|
Bath #1 |
$0 |
|
Bath #2 |
$0 |
|
Bath #3 |
$0 |
|
Bedroom #1 |
$250 |
|
Bedroom #2 |
$250 |
|
Bedroom #3 |
$0 |
|
Bedroom #4 |
$0 |
|
Living Room |
$50 |
|
Dining Room |
$50 |
|
Office |
$0 |
|
A/C
& Evaporative Cooler |
$100 |
|
Furnace |
$0 |
|
Electrical |
$400 |
|
Plumbing |
$0 |
|
Water Heater |
$0 |
|
Pool |
$0 |
|
Hot Tub |
$0 |
|
Windows |
$0 |
|
Fixtures &
Hardware |
$400 |
|
Interior Doors |
$0 |
|
Entry |
$0 |
|
Laundry Room |
$0 |
|
Appliances |
$0 |
|
Other |
$0 |
|
Subtotal |
$3,400 |
Section F: Holding Costs
We then estimate the holding costs for the amount of
time we'll own the property.
|
Section F:
Holding Costs |
Costs |
Months |
Total |
|
Mortgage
(Principal and Interest) |
$1,200 |
2 |
$2,400 |
|
Utilities |
$25 |
2 |
$50 |
|
Insurance |
$50 |
2 |
$100 |
|
Taxes |
$100 |
2 |
$200 |
|
Subtotal |
|
|
$2,750 |
Section G: Resale Costs
Then we include the costs associated with reselling the
property for an expected sales price of $300,000.
|
Section G: Resale Costs |
% |
Cost |
|
Buyer’s Agent |
3.00% |
$9,000 |
|
Seller's Agent |
0.00% |
$0 |
|
Closing Costs |
|
$1,000 |
|
Subtotal |
|
$10,000 |
Section H: Contingency
We always plan a contingency to help cover unexpected
expenses. The contingency becomes part of the net profit if it isn't used.
|
Section H:
Contingency |
$300 |
Section I: Profit Requirement
Most importantly, we include the amount of net profit we
require to make pursuing the property worthwhile. The profit is based on a
percentage of the expected sales price, which we've set at $300,000.
|
Section I:
Profit Requirement |
|
9.3% |
$28,000 |
Section J: Maximum Purchase
Price
We refer to the Maximum Purchase Price as the wholesale
price of a property. After subtracting each cost from the expected retail
value, we arrive at our maximum purchase price. This is the amount we offer
to the seller and never more.
|
Section J:
Maximum Purchase Price |
|
Section C: Estimated Retail
Price |
$300,000 |
|
Section D: Escrow Costs To
Purchase |
- $6,000 |
|
Section E: Rehab Costs |
- $3,400 |
|
Section F: Holding Costs |
- $2,750 |
|
Section G: Resale Costs |
- $10,000 |
|
Section H: Contingency |
- $300 |
|
Section I: Profit
Requirement |
- $28,000 |
|
Maximum
Purchase Price |
$252,300 |
Section K: Out-of-Pocket Costs
We estimate the Out-of-Pocket costs to acquire the
property.
|
Out-Of-Pocket Expenses |
Cost |
|
Down Payment (10%) |
$25,230 |
|
Earnest Money
Deposit |
$500 |
|
Escrow Costs To
Purchase The Property |
$6,000 |
|
Rehab |
$3,400 |
|
Contingency |
$300 |
|
Holding Costs |
$2,750 |
|
Subtotal |
$38,180 |
Section L: Investor Payback and Company Net Profit
We then determine the investor’s payback and the
Company’s net profit. Until the company has a positive cash flow, we either
provide the out-of-pocket expenses for each property acquisition through
loans to the company from the owners or from outside investors. We repay the
loans when the property is resold for a profit. The total investor payback
equals the amount loaned for out-of-pocket expenses. The money left over
after we pay ourselves back remains in the company to be used toward the
next acquisitions.
|
Section L:
Investor Payback and Company Net Profit |
|
Sales Price |
$300,000 |
|
less Resale
Cost |
- $10,000 |
|
less Payback
Investor #1 |
- $19,090 |
|
less Payback
Investor #2 |
- $19,090 |
|
less Mortgage
Payoff |
- $227,070 |
|
Company
Net Profit |
$24,750 |
By applying the
principles found in this worksheet, you can estimate the amount
of profit you might realize before you purchase a property. You
may even find that the payback is not worth risk of making the
purchase. Evaluate each property carefully before investing.
This
article is excerpted from the Real
Estate Investing Sample Business Plan
I
wish you
the best of success in your venture.
Cynthia K. McCahon, MBA
SamplePlan, Inc.
Copyright ©
SamplePlan, Inc. All Rights Reserved.
|