6 bed HMO
Porter Road, Derby DE23 6RA
Project
Background
& Deal Structure
A 3 bedroom terraced property requiring modernisation, ideally suited for conversion into a 6 bedroom house of multiple occupancy (HMO) and leased to professional tenants.
Location
Images
Floorplan
Project
Scope of Works
Financials
Acquisition Costs
| Purchase Price Sale agreed | £155,000 |
| Renovation Refurbishment & Conversion Costs | £154,500 |
| Project Management @10% of cost of works | £15,450 |
| Architect Budget for plans drafting plans and submission to local authority | £2,750 |
| Interiors Furnishing & decoration to client’s requirements | £10,000 |
| SDLT Stamp Duty Land Tax | £4,650 UK £7,750 INT |
| Survey RICS Level 2 report | £500 |
| Legals Conveyancing & transaction fees & disbursements | £1,500 |
| Sourcing Sourcing Fee | £7,500 |
| Capital In Total acquisition costs | £351,850 |
Post-Works Refinance
| Gross Development Value Commercial gearing with a 20% deduction and 11x multiplier, specific to the local area | £435,600 |
| Uplift Between GDV and original purchase price | £280,600 |
| 1st Charge Lending @75.00% of GDV – recycling funds onto next opportunity | £326,700 |
| Capital Left In Capital remaining in equity post-refinance using mortgage lending | £25,150 |
Professional HMO Rental
| Gross Rent p.a. 3 ensuites @600pcm 2 studies @725pcm 1 double occupancy @875pcm | £49,500 |
| Mortgage p.a. @6.00% lending @75%LTV | £19,602 |
| Operational Expenses p.a. @30.00% | £14,850 |
| Management p.a. 15.00% | £7,425 |
| Net Cash Flow p.a. Pre-tax income | £7,623 |
Comparables
Availability
Secure Your Next Deal Today…
This deal is available under our standard terms with a 25% downpayment of the Sourcing Fee paid to secure the opportunity, deductible from the final balance due at Exchange of contracts.
Please fill in your information below if you would like to to discuss this opportunity in more detail…