More Realistic New Investor 3 Rentals in 3 Years
18 April 2018
More Realistic New Investor 3 Rentals in 3 Years
Following my post yesterday about what was required for a new property investor to buy 3 rentals in 3 years, here is a more realistic approach of how it could work.
To start with, I discussed with Adam Thompson from www.mymortgage.co.nz, and he identified an obvious opportunity and also an under used one.
- 80% lending on new builds. So, to get ahead doing a new build could be easier, as long as you can still add considerable value.
- Non bank lenders. These generally only charge 0.5% more than the main banks, and can lend up to 80%. Half a percentage is actually a small cost if it helps you get a good deal done!
Your personal house has some equity, you earn good money, and now you want to buy 3 rentals in 3 years so that you and your family can get ahead financially. What do you need to do?
Our case study has started with:
- $750,000 personal house with $299,000 debt.
- NO capital gains – I prefer not to gamble on capital gains and also expect very small gains in the next 5 years outside of Auckland.
- $120,000 family income.
Summary to make this work;
- Purchase sub-dividable property $600,000, Gross Yield only 3.9%.
- Add Duplex (two rentals that are joined together). Total cost $710,000.
- Gross Yield on all 3 properties is 5.76% based on 52 weeks and cost of development.
- The rent pays all expenses (incl. fair repairs, accounting, as well as standard costs), and gives a small cash surplus at 100% borrowing and 4.5% interest rate.
- The family income would need to increase to $130,000 to make this work.
I have based these figures on a current subdivision, but have been a little conservative with the figures, so the actual figures when completed could be better.
Big risk is interest rates. If interest rates increased to 5.5%, then negative cashflow by $10,200 per year. This isn’t allowing for any tax refund, as Ring Fencing is likely to come in.
MORE DETAIL:
Start
Buy a sub-dividable rental for $600,000, $450 per week rent = 3.9% Gross Yield.
$390,000 debt (65%) on the rental property, and $210,000 debt borrowed on personal home.
Next Step
Subdivide so that can build a Duplex on the back. Cost estimated at $110,000.
Value likely to increase by at least $250,000.
End of Year 1
Personal house worth $750,000, with $299,000 debt.
Rental worth $850,000 with $500,000 debt, plus $210,000 debt on the personal house, so $710,000 total rental debt or 84% LVR (using some personal house equity to allow this!).
Rental income $450 per week, or $23,400 per year, plus $120,000 of personal income.
Year 2 – Build Duplex
Cost estimated at $300,000 each or $600,000 total.
As a new build, the bank will lend 80% or $480,000.
$91,000 from personal home security, and $29,000 from existing rental house.
Rent expected at $500 per week for each Duplex.
End of Year 2
Personal house worth $750,000, with $299,000 debt.
Two new rental properties worth $550,000 each, plus existing rental house $450,000 = $1,550,000 total rental value, and debt $1,310,000 (84.5%).
Rental income $500 per week for 2 new properties, and $450 for the existing = $75,400 per year rental income, plus $130,000 of personal income (personal income would need to increase to $130,000 to make this work).
Year 3 – relax
Perhaps could renovate existing rental to gain more rental income too!
Kind regards
Ross Barnett




