|
$225,000,
20 lot subdivision in Mullins, SC 29574.
It has 18 perked lots (2 lots are
approx 1 acre each). All lots are approx 1/2 acre. Each of the
lots is already sub-divided, so you can sell each lot individually.
Currently it has 10 park owned homes. The lots are as follows:
|
Lot # 1
has mobile home rented |
$350.00 |
|
Lot # 2
has mobile home rented |
$350.00 |
|
Lot #3
land rent only |
$100.00 |
|
Lot #4
has mobile home rented |
$290.00 |
|
Lot #5
has mobile home rented |
$290.00 |
|
Lot #6
has mobile home rented |
$320.00 |
|
Lot #7
is a vacant lot (needs septic has water stub at street) |
|
|
Lot #8
has mobile home rented |
$290.00 |
|
Lot #9
is a vacant lot (needs septic has water stub at street) |
|
|
Lot #10
is a vacant lot (needs septic has water stub at street) |
|
|
Lot #11
is a vacant lot (needs septic has water stub at street) |
|
|
Lot #12
has mobile home rented |
$275.00 |
|
Lot #13
has mobile home rented |
$325.00 |
|
Lot #
14/ 15 combined lot with mobile home rented |
$350.00 |
|
Lot #16
is vacant, but has water and septic on lot, just needs a
home on it. |
|
Lot #17
has mobile home rented |
$350.00 |
|
Lot #
18 is a vacant lot (needs septic has water stub at street) |
|
|
Lot #
19 and Lot #20 are a combined lot that is vacant (needs
septic has water stub at street) |
|
---------------------------------------------------------------------------------------------------- |
|
Total monthly rents |
$3290.00 |
Water is city water paid by tenants;
Septic Units are private for each lot. Taxes are approx $3400 for
the year on the whole property (each lot has a separate tax bill.
Insurance is approx $2400 a year. We also pay for trash pick up at
$13 a month for each tenant.
The units age
range in the 1980's to 1990's all in average shape (good rental
units). The rental market is huge here. We are very picky on who
rents, so we do have decent tenants. It has a dirt road, which is
maintained by town.
The way the
property currently is run we make money, but there is plenty of room
for expansion. Please do not approach the tenants about this sale,
if you figure out where the property is located. If you are an out
of state owner, that's ok, because that is what we are. We may help
with some owner financing. This is huge opportunity to make some
good money as the rents will cover your note.
Income
Current
Rents $3,290.00 a month x 12mos = $39,480
Adding
homes to 7 vacant lots could increase income $2500 or more
Expenses
Taxes $3400 a year
Insurance $2400 a year
Trash
$130 a month
Asking Price $225,000 for all 20 lots including 10 park owned mobile
homes
Over a 12% Cap
Rate.
Option #1
(Cash Deal)
$220,000
sale price all funds from either a bank or cash up front. No owner
financing.
Option #2 (Creative Owner Financing)
$225,000 sale price, down payment of
$60,000, Owner will hold up to 4 vacant lots at $6,000 a lot =
$24,000 off.
$225,000 - $24,000 = $201,000
purchase price with $3,290 income each month.
Buyer then has the option to
purchase the 4 lots at $26,000 in one year (added $500 to each lot
for option purchase); otherwise I will develop or sell the option.
This deal is like owner financing,
but you do not make any monthly payments on the option until you pay
it off. Buyer still has $3,290 coming in every month, because the
units removed are vacant units that currently have no income.
Option #3 (Purchasing Mobile Homes with option for land purchase)
Purchase Mobile Homes for $115,000 +
Option 1 year later to purchase land at $110,000.
Purchase all
10 mobile homes @ $115,000.
Buyer then has the option to
purchase the land at $115,000 one year later. Buyer pays $100 a
month for each home lot rent for that year.
Lot rent $100 x 10 = $1,000
$3290 -
$1,000 = $2290 income a month
Option #4 (Purchase ½ the street, with option to purchase the other ½
of street 1 year later)
Sell 10 lots
each approx ½ acres. 5 mobile homes rented for $119,000 which
includes the lots and mobiles which are as follows:
| Unit# |
Year/
Make |
Rental
Income |
| |
|
|
| #1 |
1987 Champion |
$350 |
| |
|
|
| #3 |
Lot rent
only |
$100 |
| |
|
|
| #4 |
1988 Horton |
$290 |
| |
|
|
| #5 |
1985 Flintstone |
$350 |
| |
|
|
| #6 |
1997 Lamar |
$325 |
| |
|
|
| #7 |
vacant lot |
|
| |
|
|
| #8 |
1986 Fleetwood |
$290 |
| |
|
|
| #9 |
vacant lot |
|
| |
|
|
| #10 |
vacant lot |
|
| |
|
|
| #11 |
vacant lot |
|
|
____________________________________________________________ |
| |
Total Monthly Rents |
$1,705 |
Option to buy
the remaining 10 lots and mobile homes 1 year later for $110,000.
We are trying to be as creative as
possible with this sale, because we understand that the banks are
strict in these tough financial times. We are open to offers, but
we can not hold a lot of paper.
Any questions please email @
BKLK508@comcast.net
Or call (508)
317-9047
Thanks for
looking.
Bobby Koontz |