Mobile Home Park Community
for Sale $420,000.00
Recently Reduced to $400,000.00
1 Brick Ranch – Manger occupied
20 units in place 20 currently occupied
5 units community owned
5 unit’s
current under rent to own agreements for additional cash flow
General
Information
The Community is located in western Maryland in the
middle of a State Park that is heavily wooded. It is 5 miles from 3
major metropolitan cities with convenient highway access.
The community is supported by a self sufficient
water and septic system that has been redesigned and installed; this
includes 4 wells that tie into a pump station that has been upgraded to
protect well water levels and water quality. An extra water holding tank
has been installed to maintain sufficient water levels to support the
community and increase well pump lifespan. 2 new well pumps with well
casing recently replaced.
Main water supply lines as well as all lines
linking homes into the water system have been replaced; this includes
individual home water meters, shut off valves at each home as well as
strategically placed shut off valves to minimize outage impact to
community. This system comes with 100% warranty. The Community was
supported for 9 years on one septic Field, and recently (Feb 05) was
increased with an additional Septic Field filter system to operate more
efficiently. The system now has the capability to switch between two
field systems to increase longevity of the field allowing septic field
recovery periods.
With annual Net income projected at $45K, The sale
price of $420K provides a 10.80% ROI. As of 12 Sept 05 to stimulate the
sale, I am decreasing the Sale price to $400K, bring your ROI to 11.34%.
(see cash flow statement below)
Revenue has room to grow through home ownership and
note income. Market allows for $200 principal & interests to be paid for
each home. This allows your note income to grow by $3,200 monthly.
That’s an additional $38,000 a year. Current Gross is at $61K + $38K
will put you in an almost $100K annual Gross income position. (see cash
flow statement below)
The goal for all of the improvements has been to
design and improve the quality of this community to prevent future
infrastructure investment. This community is now positioned and
currently producing positive cash flow to support the sale price.
Management and Operation
The Community is managed by an onsite Manager at
reduced rent and has committed to continue under new ownership with his
agreed upon roles:
·
Collects residents monthly Payments due to Rocky Gap Living LLC·
Is the first line of contact for other residents to notify owner of
resident issue/s.
·
Operate as an independent contractor.
·
Read and record water meter readings on a Quarterly basis
·
Report any unusual activities or dis-functioning onsite items that may
need attention.
·
Maintain the functioning water system by checking pump house operability
and water levels to be in acceptable levels
·
Allow access to the pump house by county and vender officials for
monthly and annual water studies.
·
Mow lawn for “common areas” defined as vacant unattended areas where
residents are not responsible, within the community
·
Plow community roads when necessary utilizing on site plow provided by
owner
·
Receive and acquire tenant signatures on all leases as required
·
Attend eviction hearings for Rocky Gap as needed
·
Placing ads for mobile home sales and rentals, fielding phone calls in
response to ads as well as providing home walk through as needed
·
Coordinate Quarterly septic tank contractor to empty tanks as necessary
or as needed, on this quarterly schedule included is the cleaning of the
Septic field filter once a quarter.
|
Financials |
|
|
|
|
|
|
|
|
|
|
|
2004 Gross Income at $40K |
|
|
|
|
|
2005 Projected Gross Income to be $61K
Net income $45K this community operates |
|
|
Very efficiently with expenses 26% of
the total Income. See financial details below: |
|
|
Income |
QTY of
Units |
$ per
unit sum |
Gross
Monthly |
Gross
Annual |
|
Rent |
Rent |
|
|
|
|
|
|
|
Brick House |
1 |
$285.00
|
$285.00
|
$3,420.00
|
|
Pad Rental |
20 |
$200.00
|
$4,000.00
|
$48,000.00
|
|
Principal &
Interest home Notes |
4 |
$208.75
|
$835.00
|
$10,020.00
|
|
|
|
|
|
|
|
|
|
|
Gross
Income |
$61,440.00 |
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
Trailer Tax |
|
|
|
$1,296.00
|
|
Water
treatment Material |
|
|
|
$900.00
|
|
Septic
tanks cleaning |
|
|
|
$420.00
|
|
Insurance |
|
|
|
$1,200.00
|
|
Taxes 2.5
acre |
|
|
|
$1,530.00
|
|
Trash
removal |
|
|
|
$2,400.00
|
|
Electric |
|
|
|
$3,600.00
|
|
water
testing class II operator |
|
|
|
$2,400.00
|
|
Fuel for
Plow / lawn mower / Maintenance hardware |
|
$100.00
|
|
5% of total
annual income for unpaid rent |
|
|
$2,400.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Expenses |
$16,246.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual
Net Income |
$45,194.00
|