Building Costs Per Square Foot for Multi-Family Apartment Complex in California, USA

Spread the love

Last Updated on April 18, 2024 by admin

Contents

Navigating the Costs of Multi-Family Apartment Construction in California

3950 Ohio St Unit 230 San Diego California Condo for Sale 2 Bed and 2 Baths

3950 Ohio St Unit 230 San Diego California – Condo for Sale 2 Bed and 2 Baths – 1013 sqft Apartment for Sale – Price $330,955

California, a beacon of innovation and opportunity, stands as one of the most sought-after destinations for residents and investors alike. The allure of its vibrant cities, coupled with the promise of the Californian dream, has perpetually fueled a demand for housing that caters to a myriad of lifestyles and preferences. At the heart of this housing market are multi-family apartments, which offer a versatile living solution to the state’s diverse population. Yet, for developers and investors venturing into the construction of these complexes, understanding the intricate web of building costs is pivotal to the success of their projects.

In the quest to shed light on these expenses, we delve into the financial tapestry that constitutes the construction of multi-family apartments across different quality classes in California. From the sun-kissed beaches of the South to the tech-driven hubs of the Bay Area, the cost of bringing these structures to life varies as widely as the state’s topography.

The construction of multi-family apartments, particularly blocks of 2 or 3 units, as well as larger complexes of 4-9 and 10 or more units, incurs costs that are reflective of the quality class chosen. Ranging from ‘Exceptional’ to ‘Minimum’, each class encapsulates a spectrum of construction standards, materials, and finishes, imparting unique characteristics to the living spaces created.

On the higher end of the spectrum, ‘Exceptional’ quality apartments embody the pinnacle of luxury and craftsmanship. With costs soaring as high as $291.81 per square foot, these dwellings are designed to impress, offering premium materials and state-of-the-art features. In contrast, the ‘Minimum’ quality class, while still adhering to essential building standards, presents a more cost-effective solution at $91.43 per square foot, making it an attractive proposition for budget-conscious developments.

As we dissect these costs further, a pattern emerges, revealing the allocation of expenses across various construction elements. From the foundational work that anchors these homes to the earth, to the intricate details of the internal finishes, each component commands a percentage of the overall cost. Excavation and foundations, for instance, account for 9% of the total expenditure, while the structural integrity of the substructure demands 12%. The protective embrace of the walls, the shelter provided by the roof, and the aesthetic appeal of floor finishes each contribute their share to the final cost.

What’s more, the functionality and comfort of these apartments are enhanced by features such as built-in bathtubs, showers, kitchen cupboards, countertops, and bars, as well as the essential services provided by plumbing and electrical installations. These elements, while varying in cost percentage, are indispensable to delivering a complete living experience.

It is imperative to note that these figures are not set in stone; they serve as a guide, a starting point for the intricate dance of budgeting and planning that defines the construction process. Market conditions, material costs, and labor charges are but a few of the variables that can shift these numbers, underscoring the importance of a flexible and informed approach to development.

As we navigate through the details of this article, we will explore the nuances of building costs, the factors that influence them, and the strategies that savvy developers employ to optimize their investments. Whether you are a seasoned developer or a curious bystander, the insights garnered here will equip you with a deeper understanding of the economic landscape that shapes the creation of multi-family apartments in the Golden State.

Join us as we embark on this journey through the financial fabric of California’s multi-family apartment construction, where every square foot tells a story of opportunity, challenge, and the pursuit of a place to call home.

See also  How Much Does it Cost to Build a House in Wellington, New Zealand?

Table of Building Costs Per Square Foot for Multi-Family Apartments in California, USA: Block of 2 or 3 Units

Quality Class Minimum (USD/sqft) Maximum (USD/sqft)
Exceptional $98.18 $291.81
Best $91.43 $256.29
Good $91.43 $196.66
Hi Average $91.43 $164.59
Lo Average $91.43 $140.39

This table presents the minimum and maximum range of building costs per square foot for multi-family apartments in California, USA, across different quality classes. The costs vary significantly, reflecting the diverse nature of construction quality and the associated expenses that can be expected for each category.

Building Cost Breakdown for Multi-Family Apartment Complex in California, USA: (2 or 3 Units)

Excavation and Foundations:

  • Conventional crawl space built on a sloping site.
    • Exceptional: 9% of $291.81 = $26.26 USD/sqft
    • Best: 9% of $256.29 = $23.07 USD/sqft
    • Good: 9% of $196.66 = $17.70 USD/sqft
    • Hi Average: 9% of $164.59 = $14.81 USD/sqft
    • Lo Average: 9% of $140.39 = $12.64 USD/sqft

Substructure (Floor Construction):

  • Engineered wood, steel or concrete exceeding code requirements, complex plan, changes in elevation.
    • Exceptional: 12% of $291.81 = $35.02 USD/sqft
    • Best: 12% of $256.29 = $30.75 USD/sqft
    • Good: 12% of $196.66 = $23.60 USD/sqft
    • Hi Average: 12% of $164.59 = $19.75 USD/sqft
    • Lo Average: 12% of $140.39 = $16.85 USD/sqft

Wall Framing and External Finish:

  • Complex wood or light steel frame, stone or masonry veneer, 10 ‘ average wall height.
    • Exceptional: 12% of $291.81 = $35.02 USD/sqft
    • Best: 12% of $256.29 = $30.75 USD/sqft
    • Good: 12% of $196.66 = $23.60 USD/sqft
    • Hi Average: 12% of $164.59 = $19.75 USD/sqft
    • Lo Average: 12% of $140.39 = $16.85 USD/sqft

Roof Construction:

  • Complex roof plan, good insulation, tile or good shake cover.
    • Exceptional: 10% of $291.81 = $29.18 USD/sqft
    • Best: 10% of $256.29 = $25.63 USD/sqft
    • Good: 10% of $196.66 = $19.67 USD/sqft
    • Hi Average: 10% of $164.59 = $16.46 USD/sqft
    • Lo Average: 10% of $140.39 = $14.04 USD/sqft

Floor Finishes:

  • Masonry or stone tile entry, good hardwood or deluxe carpet in most rooms, good sheet vinyl in other rooms.
    • Exceptional: 5% of $291.81 = $14.59 USD/sqft
    • Best: 5% of $256.29 = $12.81 USD/sqft
    • Good: 5% of $196.66 = $9.83 USD/sqft
    • Hi Average: 5% of $164.59 = $8.23 USD/sqft
    • Lo Average: 5% of $140.39 = $7.02 USD/sqft

Internal Walls and Finishes:

  • Gypsum board with heavy texture or plaster, some paneled walls, cathedral ceiling at entry, built-in cases, several wall offsets and level changes.
    • Exceptional: 8% of $291.81 = $23.34 USD/sqft
    • Best: 8% of $256.29 = $20.50 USD/sqft
    • Good: 8% of $196.66 = $15.73 USD/sqft
    • Hi Average: 8% of $164.59 = $13.17 USD/sqft
    • Lo Average: 8% of $140.39 = $11.23 USD/sqft

Built-in Bathtub, Shower:

  • Good tile shower, 8 ‘ simulated marble top.
    • Exceptional: 4% of $291.81 = $11.67 USD/sqft
    • Best: 4% of $256.29 = $10.25 USD/sqft
    • Good: 4% of $196.66 = $7.87 USD/sqft
    • Hi Average: 4% of $164.59 = $6.58 USD/sqft
    • Lo Average: 4% of $140.39 = $5.62 USD/sqft

Built-in Kitchen Cupboards, Countertops and Bars:

  • 16 LF of better hardwood wall and base cabinets, synthetic stone top, 6 very good built-in appliances.
    • Exceptional: 8% of $291.81 = $23.34 USD/sqft
    • Best: 8% of $256.29 = $20.50 USD/sqft
    • Good: 8% of $196.66 = $15.73 USD/sqft
    • Hi Average: 8% of $164.59 = $13.17 USD/sqft
    • Lo Average: 8% of $140.39 = $11.23 USD/sqft

Plumbing:

  • Four excellent fixtures per bathroom, copper supply and drain lines.
    • Exceptional: 12% of $291.81 = $35.02 USD/sqft
    • Best: 12% of $256.29 = $30.75 USD/sqft
    • Good: 12% of $196.66 = $23.60 USD/sqft
    • Hi Average: 12% of $164.59 = $19.75 USD/sqft
    • Lo Average: 12% of $140.39 = $16.85 USD/sqft

Electrical Installation:

  • Ample recessed lighting, task lighting in kitchen and bath, security & computer networks, good chandelier.
    • Exceptional: 10% of $291.81 = $29.18 USD/sqft
    • Best: 10% of $256.29 = $25.63 USD/sqft
    • Good: 10% of $196.66 = $19.67 USD/sqft
    • Hi Average: 10% of $164.59 = $16.46 USD/sqft
    • Lo Average: 10% of $140.39 = $14.04 USD/sqft

Note: The above calculations are based on the percentage allocations of total cost for each building element across different quality classes. Prices are indicative and may vary based on actual market conditions. When masonry walls are used in lieu of wood or light steel frame walls, an additional 9% should be factored into the appropriate square foot cost.

Building Costs Per Square Foot for Multi-Family Apartment Complex 4 to 9 Units – California, USA

Quality Class Minimum (USD/sqft) Maximum (USD/sqft)
Exceptional $112.72 $274.92
Best $98.05 $241.88
Good $84.70 $185.50
Hi Average $84.70 $155.02
Lo Average $84.70 $132.22
Minimum $84.70 $112.72

This table represents the minimum and maximum range for all rows in USD per sqft for multi-family apartment complexes with 4-9 units in California, USA.

How Much Does it Cost to Build an 876 sqft Apartment in California? – Multi Family Housing.

 

Cost Per Unit (876 sqft)

  • Exceptional:
    • Total Cost: $98,787.72 to $240,675.12
  • Best:
    • Total Cost: $85,944.60 to $212,133.88
  • Good:
    • Total Cost: $74,287.20 to $162,228.00
  • Hi Average:
    • Total Cost: $74,287.20 to $135,896.52
  • Lo Average:
    • Total Cost: $74,287.20 to $115,795.72
  • Minimum:
    • Total Cost: $74,287.20 to $98,787.72

Total Cost of Building Apartment Complexes in California – Multi Family Housing

  • 4 Unit Apartment Complex:
    • Exceptional: $395,150.88 to $962,700.48
    • Best: $343,778.40 to $848,535.52
    • Good: $296,108.80 to $648,912.00
    • Hi Average: $296,108.80 to $543,586.08
    • Lo Average: $296,108.80 to $463,182.88
    • Minimum: $296,108.80 to $395,150.88
  • 5 Unit Apartment Complex:
    • Exceptional: $493,938.60 to $1,203,375.60
    • Best: $429,723.00 to $1,060,669.40
    • Good: $370,136.00 to $811,140.00
    • Hi Average: $370,136.00 to $679,732.60
    • Lo Average: $370,136.00 to $579,728.40
    • Minimum: $370,136.00 to $493,938.60
  • 8 Unit Apartment Complex:
    • Exceptional: $790,301.76 to $1,930,720.64
    • Best: $687,556.80 to $1,698,488.96
    • Good: $593,748.80 to $1,297,459.20
    • Hi Average: $593,748.80 to $1,087,729.28
    • Lo Average: $593,748.80 to $926,924.64
    • Minimum: $593,748.80 to $790,301.76

 

Building Cost Breakdown for Multi-Family Apartment Complex 4 to 9 Units in California, USA:

  • Excavation and Foundations (9% of total cost):
    • Exceptional: $10.15 to $24.64 per sqft
    • Best: $8.82 to $21.68 per sqft
    • Good: $7.62 to $16.70 per sqft
    • Hi Average: $7.62 to $14.80 per sqft
    • Lo Average: $7.62 to $12.09 per sqft
    • Minimum: $7.62 to $10.15 per sqft
  • Substructure (Floor Construction) (12% of total cost):
    • Exceptional: $12.77 to $31.22 per sqft
    • Best: $11.09 to $27.64 per sqft
    • Good: $9.61 to $21.04 per sqft
    • Hi Average: $9.61 to $17.68 per sqft
    • Lo Average: $9.61 to $15.11 per sqft
    • Minimum: $9.61 to $12.77 per sqft
  • Wall Framing and External Finish (12% of total cost):
    • Exceptional: $12.77 to $31.22 per sqft
    • Best: $11.09 to $27.64 per sqft
    • Good: $9.61 to $21.04 per sqft
    • Hi Average: $9.61 to $17.68 per sqft
    • Lo Average: $9.61 to $15.11 per sqft
    • Minimum: $9.61 to $12.77 per sqft
  • Roof Construction (10% of total cost):
    • Exceptional: $10.64 to $25.99 per sqft
    • Best: $9.23 to $22.78 per sqft
    • Good: $7.99 to $17.55 per sqft
    • Hi Average: $7.99 to $14.60 per sqft
    • Lo Average: $7.99 to $13.22 per sqft
    • Minimum: $7.99 to $10.64 per sqft
  • Floor Finishes (5% of total cost):
    • Exceptional: $5.32 to $12.99 per sqft
    • Best: $4.62 to $11.39 per sqft
    • Good: $3.99 to $8.75 per sqft
    • Hi Average: $3.99 to $7.75 per sqft
    • Lo Average: $3.99 to $6.30 per sqft
    • Minimum: $3.99 to $5.32 per sqft
  • Internal Walls and Finishes (8% of total cost):
    • Exceptional: $8.50 to $20.78 per sqft
    • Best: $7.38 to $18.20 per sqft
    • Good: $6.38 to $13.98 per sqft
    • Hi Average: $6.38 to $11.72 per sqft
    • Lo Average: $6.38 to $10.09 per sqft
    • Minimum: $6.38 to $8.50 per sqft
  • Built-in Bathtub, Shower (4% of total cost):
    • Exceptional: $4.26 to $10.39 per sqft
    • Best: $3.70 to $9.09 per sqft
    • Good: $3.20 to $7.02 per sqft
    • Hi Average: $3.20 to $6.20 per sqft
    • Lo Average: $3.20 to $5.06 per sqft
    • Minimum: $3.20 to $4.26 per sqft
  • Built-in Kitchen Cupboards, Countertops and Bars (8% of total cost):
    • Exceptional: $8.50 to $20.78 per sqft
    • Best: $7.38 to $18.20 per sqft
    • Good: $6.38 to $13.98 per sqft
    • Hi Average: $6.38 to $11.72 per sqft
    • Lo Average: $6.38 to $10.09 per sqft
    • Minimum: $6.38 to $8.50 per sqft
  • Plumbing (12% of total cost):
    • Exceptional: $12.77 to $31.22 per sqft
    • Best: $11.09 to $27.64 per sqft
    • Good: $9.61 to $21.04 per sqft
    • Hi Average: $9.61 to $17.68 per sqft
    • Lo Average: $9.61 to $15.11 per sqft
    • Minimum: $9.61 to $12.77 per sqft
  • Electrical Installation (10% of total cost):
    • Exceptional: $10.64 to $25.99 per sqft
    • Best: $9.23 to $22.78 per sqft
    • Good: $7.99 to $17.55 per sqft
    • Hi Average: $7.99 to $14.60 per sqft
    • Lo Average: $7.99 to $13.22 per sqft
    • Minimum: $7.99 to $10.64 per sqft
See also  Building Costs Per Square Foot in the City of Philadelphia (PA), USA

 

To create a table showing the minimum and maximum range for all rows in USD per sqft for multi-family apartment complexes with 10 or more units in California, USA, we need to identify the minimum and maximum values from the updated tables. Here’s the table:

Table of Building Costs Per Square Foot for Multi-Family Apartment Complex 10 or more Units in California, USA

Quality Class Minimum (USD/sqft) Maximum (USD/sqft)
Exceptional $106.49 $260.10
Best $87.68 $228.17
Good $80.52 $177.39
Hi Average $80.52 $146.74
Lo Average $80.52 $124.92
Minimum $80.52 $106.49

This table represents the minimum and maximum range for all rows in USD per sqft for multi-family apartment complexes with 10 or more units in California, USA.

How Much Does it Cost to Build an 876 sqft Apartment in California? – Multi Family Housing – Block of 10 or more Units

Cost Per Unit (USD$ per Unit)

  • Exceptional: $93,287.64 to $227,927.60
  • Best: $76,799.68 to $199,937.72
  • Good: $70,535.52 to $155,753.64
  • Hi Average: $70,535.52 to $128,584.24
  • Lo Average: $70,535.52 to $109,519.92
  • Minimum: $70,535.52 to $93,287.64

Total Cost of Building Apartment Blocks in California – Multi Family Housing

  • 10 Unit Apartment Complex:

    • Exceptional: $932,876.40 to $2,279,276.00
    • Best: $767,996.80 to $1,999,377.20
    • Good: $705,355.20 to $1,557,536.40
    • Hi Average: $705,355.20 to $1,285,842.40
    • Lo Average: $705,355.20 to $1,095,199.20
    • Minimum: $705,355.20 to $932,876.40
  • 12 Unit Apartment Complex:

    • Exceptional: $1,119,451.68 to $2,735,131.20
    • Best: $921,596.16 to $2,399,252.64
    • Good: $846,426.24 to $1,869,043.68
    • Hi Average: $846,426.24 to $1,543,010.88
    • Lo Average: $846,426.24 to $1,314,239.04
    • Minimum: $846,426.24 to $1,119,451.68
  • 20 Unit Apartment Complex:

    • Exceptional: $1,865,752.80 to $4,558,552.00
    • Best: $1,535,993.60 to $3,998,754.40
    • Good: $1,410,710.40 to $3,115,072.80
    • Hi Average: $1,410,710.40 to $2,571,684.80
    • Lo Average: $1,410,710.40 to $2,190,398.40
    • Minimum: $1,410,710.40 to $1,865,752.80
  • 50 Unit Apartment Complex:

    • Exceptional: $4,664,382.00 to $11,396,380.00
    • Best: $3,839,984.00 to $9,996,886.00
    • Good: $3,526,776.00 to $7,787,682.00
    • Hi Average: $3,526,776.00 to $6,429,212.00
    • Lo Average: $3,526,776.00 to $5,475,996.00
    • Minimum: $3,526,776.00 to $4,664,382.00
  • 100 Unit Apartment Complex:

    • Exceptional: $9,328,764.00 to $22,792,760.00
    • Best: $7,679,968.00 to $19,993,772.00
    • Good: $7,053,552.00 to $15,575,364.00
    • Hi Average: $7,053,552.00 to $12,858,424.00
    • Lo Average: $7,053,552.00 to $10,951,992.00
    • Minimum: $7,053,552.00 to $9,328,764.00
  • 200 Unit Apartment Complex:

    • Exceptional: $18,657,528.00 to $45,585,520.00
    • Best: $15,359,936.00 to $39,987,544.00
    • Good: $14,107,104.00 to $31,150,728.00
    • Hi Average: $14,107,104.00 to $25,716,848.00
    • Lo Average: $14,107,104.00 to $21,903,984.00
    • Minimum: $14,107,104.00 to $18,657,528.00

Total Cost of Building Apartment Complexes in California – Multi Family Housing

Here’s the breakdown applying the provided percentages to each quality class:

Building Cost Breakdown for Multi-Family Apartment Complex 10 or more Units in California, USA:

  • Excavation and Foundations (9% of total cost):
    • Exceptional: $9.58 to $23.41 per sqft
    • Best: $7.89 to $20.54 per sqft
    • Good: $7.25 to $15.96 per sqft
    • Hi Average: $7.25 to $13.30 per sqft
    • Lo Average: $7.25 to $11.24 per sqft
    • Minimum: $7.25 to $9.58 per sqft
  • Substructure (Floor Construction) (12% of total cost):
    • Exceptional: $12.78 to $31.21 per sqft
    • Best: $10.52 to $27.38 per sqft
    • Good: $9.66 to $21.29 per sqft
    • Hi Average: $9.66 to $17.61 per sqft
    • Lo Average: $9.66 to $15.06 per sqft
    • Minimum: $9.66 to $12.78 per sqft
  • Wall Framing and External Finish (12% of total cost):
    • Exceptional: $12.78 to $31.21 per sqft
    • Best: $10.52 to $27.38 per sqft
    • Good: $9.66 to $21.29 per sqft
    • Hi Average: $9.66 to $17.61 per sqft
    • Lo Average: $9.66 to $15.06 per sqft
    • Minimum: $9.66 to $12.78 per sqft
  • Roof Construction (10% of total cost):
    • Exceptional: $10.65 to $26.01 per sqft
    • Best: $8.77 to $22.82 per sqft
    • Good: $8.05 to $17.74 per sqft
    • Hi Average: $8.05 to $14.67 per sqft
    • Lo Average: $8.05 to $12.49 per sqft
    • Minimum: $8.05 to $10.65 per sqft
  • Floor Finishes (5% of total cost):
    • Exceptional: $5.32 to $12.99 per sqft
    • Best: $4.38 to $11.41 per sqft
    • Good: $4.03 to $8.87 per sqft
    • Hi Average: $4.03 to $7.34 per sqft
    • Lo Average: $4.03 to $6.25 per sqft
    • Minimum: $4.03 to $5.32 per sqft
  • Internal Walls and Finishes (8% of total cost):
    • Exceptional: $8.52 to $20.81 per sqft
    • Best: $7.01 to $18.25 per sqft
    • Good: $6.44 to $14.19 per sqft
    • Hi Average: $6.44 to $11.74 per sqft
    • Lo Average: $6.44 to $10.00 per sqft
    • Minimum: $6.44 to $8.52 per sqft
  • Built-in Bathtub, Shower (4% of total cost):
    • Exceptional: $4.26 to $10.39 per sqft
    • Best: $3.51 to $9.13 per sqft
    • Good: $3.22 to $7.07 per sqft
    • Hi Average: $3.22 to $5.87 per sqft
    • Lo Average: $3.22 to $4.99 per sqft
    • Minimum: $3.22 to $4.26 per sqft
  • Built-in Kitchen Cupboards, Countertops and Bars (8% of total cost):
    • Exceptional: $8.52 to $20.81 per sqft
    • Best: $7.01 to $18.25 per sqft
    • Good: $6.44 to $14.19 per sqft
    • Hi Average: $6.44 to $11.74 per sqft
    • Lo Average: $6.44 to $10.00 per sqft
    • Minimum: $6.44 to $8.52 per sqft
  • Plumbing (12% of total cost):
    • Exceptional: $12.78 to $31.21 per sqft
    • Best: $10.52 to $27.38 per sqft
    • Good: $9.66 to $21.29 per sqft
    • Hi Average: $9.66 to $17.61 per sqft
    • Lo Average: $9.66 to $15.06 per sqft
    • Minimum: $9.66 to $12.78 per sqft
  • Electrical Installation (10% of total cost):
    • Exceptional: $10.65 to $26.01 per sqft
    • Best: $8.77 to $22.82 per sqft
    • Good: $8.05 to $17.74 per sqft
    • Hi Average: $8.05 to $14.67 per sqft
    • Lo Average: $8.05 to $12.49 per sqft
    • Minimum: $8.05 to $10.65 per sqft
See also  Building Costs Per Square Foot in Canada – StatCan Statistics

 

Profitable Development: Analyzing Investment Yields for California Multi-Family Apartments

To calculate the estimated project funding, internal rate of return (IRR), cash on cash return (COC), multi-family mortgage and rental yield for an Exceptional Class apartment, we need to make some assumptions. Let’s assume the following for a 4-unit apartment complex where each unit is 876 sqft:

  1. Total Construction Cost: Based on the provided data, the total cost for an Exceptional Class apartment is between $395,150.88 and $962,700.48 for a 4-unit complex. We’ll use the average of these two values for our calculations:

Average Total Cost = ($395,150.88 + $962,700.48) / 2 Average Total Cost = $1,357,851.36 / 2 Average Total Cost = $678,925.68

  1. Loan Terms: Assume a 30-year fixed-rate mortgage at 4% interest with a 25% down payment.
  2. Rental Income: Assume each unit can be rented for $3,000 per month, which is $36,000 per year per unit.
  3. Operating Expenses: Assume operating expenses (including property management, maintenance, taxes, insurance, etc.) are 35% of the gross rental income.
  4. Vacancy Rate: Assume a 5% vacancy rate.

 

Now, let’s perform the calculations:

Project Funding:

Down Payment = 25% of Average Total Cost Down Payment = 0.25 * $678,925.68 Down Payment = $169,731.42

Loan Amount = Average Total Cost – Down Payment Loan Amount = $678,925.68 – $169,731.42 Loan Amount = $509,194.26

 

Rental Income:

Annual Rental Income per Unit = $36,000 Total Annual Rental Income = $36,000 * 4 Total Annual Rental Income = $144,000

 

Operating Expenses:

Operating Expenses = 35% of Total Annual Rental Income Operating Expenses = 0.35 * $144,000 Operating Expenses = $50,400

 

Net Operating Income (NOI):

NOI = Total Annual Rental Income – Operating Expenses – Vacancy Losses Vacancy Losses = 5% of Total Annual Rental Income Vacancy Losses = 0.05 * $144,000 Vacancy Losses = $7,200

NOI = $144,000 – $50,400 – $7,200 NOI = $86,400

 

Cash on Cash Return (COC):

COC = (NOI – Annual Debt Service) / Down Payment

To calculate the annual debt service, we need the monthly mortgage payment, which can be calculated using the loan amount, interest rate, and loan term. However, without a financial calculator or formula, we cannot calculate the exact mortgage payment here. Let’s assume the annual debt service is $30,000 for this example.

COC = ($86,400 – $30,000) / $169,731.42 COC = $56,400 / $169,731.42 COC ≈ 0.332 or 33.2%

 

Internal Rate of Return (IRR):

Calculating the IRR requires a series of cash flows over time including the initial investment, annual net income, and the eventual sale of the property. Since we don’t have a projected sale price or detailed annual cash flows, we cannot calculate the IRR accurately without additional data.

 

Rental Yield:

Rental Yield = NOI / Total Property Value

Assuming the total property value is the same as the average total cost:

Rental Yield = $86,400 / $678,925.68 Rental Yield ≈ 0.127 or 12.7%

Please note that these calculations are based on assumptions and simplifications. Actual financial outcomes would depend on precise loan terms, accurate rental income, detailed operating expenses, and specific market conditions. For a detailed financial analysis, all these factors should be carefully considered, and professional financial advice should be sought.


Spread the love