The numbers were figured without rental rates for the two retail spaces and parking space fees.STLAPTS wrote: ↑Feb 11, 2022What pro forma rents did you use?MTaylorSTL76 wrote: ↑Feb 10, 2022The listing is now active and includes a ton of interior pictures. It's quite rough but the bones are good. Chris and I were able to draw 22 apartments (6 studio, 16 one-bedroom) into the building + 2 retail spaces. Without an incentive, especially a historic tax credit, making the numbers work is a tricky task but imagine how beautiful this can be.chriss752 wrote: ↑Feb 05, 2022Not sure if it helps in finding a new owner, but Ivan Garcia told me via text that the building will be for sale for $500,000, which seems to be a very fair price for something like this.
https://garciaproperties.com/mo-real-es ... s-22007599
We averaged the rents of the neighboring Diplomat Apartments, 3172 Morgan Ford, 3600 Texas (phase 1 and 2), and 3530 Utah. The average ended up being $1044.5 for a one bedroom and $822.50 for a studio. We rounded the numbers up for each to $1100 for a one bedroom and $900 for a studio. If all apartments were leased, revenue per month would be $24,800 ($297,600 yearly). Since this would be a renovation with a lot of cool old features that would be preserved and recreated, we assume that the cost of the development, per unit, would come out to $245,666 ($5,404,652). Before you even figure out things like parking rates, retail space rates, and put 100% of the revenue from the apartments towards the debt from the project, it would take a little over 18 years to break even. Factor in necessary things like buying it ($500,000) and architecture fees (varies but we estimate at $200,000), the total cost goes to $6,104,652 (or about 20.5 years to break even going 100% in on rental revenue).
We didn't even factor in taxes and maintenance costs but so far, it's clearly a shaky situation. Revenue from the retail spaces and a monthly charge for parking would very minimally help the year count out. We didn't feel like a 20-year period to break even was wise or possible. We purposely made rents lower than they'd likely be because of the surrounding neighborhood, noise from Grand and so on.
It's likely our numbers are way off from reality but taking a stab at it didn't yield something very positive.












































