My agent just got back to me today and let me know the status on Rental Property #2. As readers may know, I won a short-sale back in early November, and deposited a check to escrow shortly after. In general, short-sales take a long time to process, so up to this point, I’ve kind of just stopped paying attention to it completely.
The Next Step
Today, I received news that the bank has finally gotten to my file and is starting the process of reviewing the short-sale. As part of the process, they sent over some forms/notices for me to initial. Since this is my first time dealing with a short-sale, naturally, my first reaction was “how close are we to a final decision?”
According to my agent, this is a good first step towards making progress to an approval. From his own estimate, he thinks the odds of winning jumped up from 20-30% to 50-60%.
The next step would be for the bank to ask me for my bank statements. At that point, the odds would jump to 80%, and we would expect to close in two months timeframe.
Since I’m an optimist, I’m going to anticipate that things work out 😉 If so, that means I only have a few months left to come up with the downpayment. As a refresher, the short-sale was for a purchase price of $285,000, with 25% down.
Here is a breakdown of the numbers:
I am anticipating that rent will be $2100/month, which is just around market value for this type of property. Rental Property #1 is currently renting for $2090/month, so I am confident this property can command a similar rate. For a purchase price of $285,000, the CAP Rate is 8.84%.
There was a time when the real estate market was still down and everyone was scoring deals with CAP Rate’s over 10%. Sadly, those days are long gone in my area. Though, 8.84% doesn’t sound too bad to me!
Monthly Operating Expenses:
Interest Rate: 3.5%
Rental Income: $2100
Property Tax: $285.00
Total Monthly Expenses: $1648.47
Monthly Net Cash Flow: $451.53
Effective CAP Rate:
Net Operating Income (Rental Income – Expenses):$1411.37/month
The Effective CAP Rate is just under 6.0%.
Total Cash Return Rate:
The TCRR calculation assumes that the downpayment will be 25% of the purchase price, or $71,250. In a given year, the rental property should return $9455.16 (free cash flow + principal). This puts the yearly yield at 13.27%, which is higher than what I’m getting for Rental Property #1.
The numbers look good, and the property is located in a very good area. In fact, the neighborhood is even more desirable than that of Rental Property #1. Vacancy is also expected to be low, and rents should more than keep up with inflation. This is a deal I really don’t want to miss out on.
As part of my new strategy for 2013, I am anticipating that I won’t contribute to my 401k until the second half of the year. This should give me some time to come up with the downpayment.
Still, to come up with $70,000+ in a short period of time is no small task. Depending on when the short-sale finalizes, I may have to sell some stock in my taxable portfolio to fund this purchase. I have a candidate in mind to sell, so if the market keeps rising, I’ll make a sale, book the profits, and temporarily remove the funds from my brokerage account.
I never want to remove funds from my dividend portfolio, but, hey, something’s gotta give here. In this instance, the real estate deal looks too tempting to pass up on. I’ll just have to redouble up my efforts to fund the dividend portfolio at a later time. No one said it would be easy to juggle both a dividend portfolio and rental properties, right? Hoping for the best, but planning for the worst! I’ll keep readers apprised of the situation as events unfold. Stay tuned 😉