SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464 OFFICE

  • Slides: 32
Download presentation
SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464 OFFICE: 822 S MUSKOGEE AVE TAHLEQUAH OKLAHOMA

SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464 OFFICE: 822 S MUSKOGEE AVE TAHLEQUAH OKLAHOMA 74464 918 -506 -4081 OFFICE MANAGER: AMANDA BAUGHMAN

21403 S KEELER DRIVE PARK HILL OKLAHOMA 74451 TOTAL SITES TENANT OWN HOMES LEASE

21403 S KEELER DRIVE PARK HILL OKLAHOMA 74451 TOTAL SITES TENANT OWN HOMES LEASE OWN VACANT HOMES LOTS VACANT PARK OWNED HOMES 44 12 10 4 1 17 POTENTIAL ACRES: ADDITIONAL SITES LOT RENTS: THREE BEDROOM: TWO BEDROOM TOTAL INCOME 10 $265. 00 $475. 00 $375. 00 $17635. 00 9. 5

UNIT 44 DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN 39 40

UNIT 44 DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN 39 40 41 42 42 A 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 4/16 4/1 4/3 4/16 4/1 4/30 4/5 4/24 4/16 4/1 4/25 4/21 4/24 4/16 4/7 4/16 WKLY 4/27 4/3 4/1 4/27 4/1 3/2 2/2 3/2 2/2 2/2 3/1 2/1 3/2 3/1 3/2 3/2 2/1 3/2 3/2 3/2 2/1 3/2 2/1 3/2 0 0 0 200 0 0 100 0 200 0 100 0 440 0 0 100 0 0 200 0 0 100 0 0 460 415 495 415 425 460 475 460 415 PARK OWNED 495 450 425 460 425 495 475 550 495 460 425 495 TENANT OWNED VACANT LOT 265 265 265 265 265 VACANT HOMES 375

EXPENSES: TAXES 3625. 00 INSURANCE 1100. 00 WATER 9600. 00 LAWN SERVICE 2625. 00

EXPENSES: TAXES 3625. 00 INSURANCE 1100. 00 WATER 9600. 00 LAWN SERVICE 2625. 00 GARBAGE 1200. 00 LABOR 2033. 33 MATERIALS 10581. 00 EVICTION COST IS BUDGETED ONE PER MONTH: $1236. 00 EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103. 00 PER EVICTION SERVED BY SHERIFF. OFFICE: $1200. 00 - POTION FOR EACH PARK MATERIALS ARE BUDGETED AT 5% OF GROSS. ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST.

LOAN AMOUNT INTEREST RATE MONTHS PAYMENTS PERIOD 10 -Jun-14 1 -Jul-14 GROSS ANNUAL: $244820.

LOAN AMOUNT INTEREST RATE MONTHS PAYMENTS PERIOD 10 -Jun-14 1 -Jul-14 GROSS ANNUAL: $244820. 33 EXPENSES: $33200. 33 VACANCY: $17220. 00 NOI: $194400. 00 20. 46% CAP 760000 6. 00% 240 $5, 444. 88 SOUTH BREEZE MANOR 21403 S KEELER DRIVE PARK HILL OKLAHOMA 74451 SELLING PRICE: $950000. 00 DOWN PAYMENT: $190000. 00 BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPALCUMULATIVE INTEREST ENDING BALANCE 550000 $5, 444. 88 $2, 694. 88 2750 $547, 305. 12 547305. 124 $2, 694. 88 2750 $547, 305. 12 ($2, 750. 00) 2736. 52562 ($55. 12) 5486. 52562 $544, 610. 25

VIDEO • https: //www. youtube. com/watch? v=n. XGBb 3 I Buy 0&feature=youtu. be •

VIDEO • https: //www. youtube. com/watch? v=n. XGBb 3 I Buy 0&feature=youtu. be • https: //www. youtube. com/watch? v=jgx 18 enx 3 w&feature=youtu. be

 • 129 West Willis Road Tahlequah Oklahoma 74464 TOTAL SITES TENANT OWN HOMES

• 129 West Willis Road Tahlequah Oklahoma 74464 TOTAL SITES TENANT OWN HOMES LEASE OWN VACANT HOMES LOTS VACANT PARK OWNED HOMES 25 5 10 4 1 5 POTENTIAL ACRES: ADDITIONAL SITES LOT RENTS: THREE BEDROOM: TWO BEDROOM TOTAL INCOME 10 $265. 00 $475. 00 $375. 00 $9275. 00 7. 5

UNIT DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN TENANT OWNED 1

UNIT DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN TENANT OWNED 1 2 3 4 5 6 7 8 9 11 12 13 14 15 16 17 18 19 20 21 22 23 24 4/1 4/3 4/1 4/18 4/3 4/3 4/16 4/21 4/1 4/3 4/1 4/3 2/1 3/1 2/1 3/2 2/1 3/2 3/2 2/1 3/2 0 0 0 0 100 0 0 200 100 360 595 515 450 295 450 265 265 265 25 2/1 0 325 26 27 28 29 30 31 32 33 34 4/3 2/1 100 425 PARK OWNED VACANT LOT 265 390 450 390 335 VACANT HOMES 360

EXPENSES TAXES 3267. 00 INSURANCE 945. 00 WATER 12000. 00 LAWN SERVICE 2625. 00

EXPENSES TAXES 3267. 00 INSURANCE 945. 00 WATER 12000. 00 LAWN SERVICE 2625. 00 GARBAGE 00. 00 LABOR 2033. 33 EVICTION COST IS BUDGETED ONE PER MONTH: $1236. 00 EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103. 00 PER EVICTION SERVED BY SHERIFF. OFFICE: $1200. 00 - POTION FOR EACH PARK MATERIALS ARE BUDGETED AT 5% OF GROSS. ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST. MATERIALS 5565. 00

GROSS ANNUAL: $111264. 00 EXPENSES: $28871. 33 LESS VACANCY: $17040. 00 NOI: $65352. 67

GROSS ANNUAL: $111264. 00 EXPENSES: $28871. 33 LESS VACANCY: $17040. 00 NOI: $65352. 67 10. 98% CAP LOAN AMOUNT INTEREST RATE MONTHS PAYMENTS PERIOD 476000 6. 00% 240 $3, 410. 21 STEPP MOBILE HOME PARK 329 W WILLIS RD TAHLEQUAH OKLAHOMA 74464 SELLING PRICE: $595000. 00 DOWN PAYMENT: $119000. 00 BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPALCUMULATIVE INTEREST ENDING BALANCE 1 -May-14 350000 $3, 410. 21 $1, 660. 21 1750 $348, 339. 79 1 -Jun-14 348339. 7882 $1, 660. 21 1750 $348, 339. 79 1 -Jul-14 ($1, 750. 00) 1741. 698941 ($89. 79) 3491. 698941 $346, 679. 58

VIDEO • https: //www. youtube. com/watch? v=ffml. Rf. AO 6 b. M • https:

VIDEO • https: //www. youtube. com/watch? v=ffml. Rf. AO 6 b. M • https: //www. youtube. com/watch? v=3 osi. Pjz 1 q. X 8

19023 E RD 801, 802, 803 RD PARK HILL RD TAHLEQUAH OK 74464 TOTAL

19023 E RD 801, 802, 803 RD PARK HILL RD TAHLEQUAH OK 74464 TOTAL SITES TENANT OWN HOMES LEASE OWN VACANT HOMES LOTS VACANT PARK OWNED HOMES 34 4 10 1 8 11 POTENTIAL ACRES: ADDITIONAL SITES LOT RENTS: THREE BEDROOM: TWO BEDROOM TOTAL INCOME 0 $265. 00 $475. 00 $375. 00 $12810. 00 10

RENT ROLL - BUTTERFLY UNIT DATE DUE BEDROOM DEP 0 SIT LEASE TO OWN

RENT ROLL - BUTTERFLY UNIT DATE DUE BEDROOM DEP 0 SIT LEASE TO OWN 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 A 20 21 22 23 24 A 24 25 26 27 28 29 30 31 32 33 34 4/16 TH 4/1 4/5 3/1 4/9 4/21 4/1 4/3 4/16 4/3 4/1 4/1 4/1 3/2 2/1 2/1 2/1 3/2 3/2 2/2 2/1 3/1 2/1 3/2 2/1 3/2 200 200 200 460 360 365 460 450 350 460 TENANT OWNED 265 240 265 PARK OWNED 500 360 425 360 475 390 360 450 300 VACANT LOT VACANT HOMES 475 265 475 375 475 265 375 375

TAXES 3727. 00 INSURANCE 945. 00 WATER 9600. 00 LAWN SERVICE 2625. 00 GARBAGE

TAXES 3727. 00 INSURANCE 945. 00 WATER 9600. 00 LAWN SERVICE 2625. 00 GARBAGE 4800. 00 LABOR 2033. 33 EVICTION COST IS BUDGETED ONE PER MONTH: $1236. 00 EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103. 00 PER EVICTION SERVED BY SHERIFF. OFFICE: $1200. 00 - POTION FOR EACH PARK MATERIALS ARE BUDGETED AT 5% OF GROSS. ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST. MATERIALS 7686. 00

GROSS ANNUAL: $153720. 00 EXPENSES: $31227. 33 LESS VACANCY: $40260. 00 NOI: $82232. 67

GROSS ANNUAL: $153720. 00 EXPENSES: $31227. 33 LESS VACANCY: $40260. 00 NOI: $82232. 67 11. 83% CAP LOAN AMOUNT 556000 INTEREST RATE 6. 00% MONTHS 240 PAYMENTS $3, 983. 36 LAST TEN YEAR ACERATED TO FIVE YEAR PERIOD 1 -May-14 1 -Jun-14 1 -Jul-14 BUTTERFLY CREEK 19023 E 801 -803 RD PARK HILL TAHLEQUAH OKLAHOMA 74464 SELLING PRICE: $695000. 00 DOWN PAYMENT: $139000. 00 BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE 350000 $3, 983. 36 $2, 233. 36 1750 $347, 766. 64 347766. 6433 $2, 233. 36 1750 $347, 766. 64 ($1, 750. 00) 1738. 833217 $483. 36 3488. 833217 $345, 533. 29

VIDEO https: //www. youtube. com/watch? v=YOVbx 5 y p. Xts https: //www. youtube. com/watch?

VIDEO https: //www. youtube. com/watch? v=YOVbx 5 y p. Xts https: //www. youtube. com/watch? v=y 1 c. XG 3 ly q. To

1200 KEETOOWAH ST TAHLEQUAH OK 74464 TOTAL SITES TENANT OWN HOMES LEASE OWN VACANT

1200 KEETOOWAH ST TAHLEQUAH OK 74464 TOTAL SITES TENANT OWN HOMES LEASE OWN VACANT HOMES LOTS VACANT PARK OWNED HOMES 26 5 7 2 8 4 POTENTIAL ACRES: ADDITIONAL SITES LOT RENTS: THREE BEDROOM: TWO BEDROOM TOTAL INCOME 0 $265. 00 $375. 00 $300. 00 $7590. 00 3

SUNSHINE RENT ROLL UNIT DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN

SUNSHINE RENT ROLL UNIT DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN 1 3 4 5 6 7 8 9 15 17 18 19 21 23 24 25 27 29 30 31 33 36 37 38 39 40 41 4/1 4/1 4/1 BI-WKLY 4/1 4/1 2/1 2/1 2/1 2/1 1/1 2/1 2/1 2/1 0 0 0 0 0 0 0 0 266 395 286 266 350 PARK OWNED 335 315 325 275 TENANT OWNED VACANT LOT 265 265 265 VACANT HOMES 265 325 300 335 300

EXPENSES TAXES 2125. 00 INSURANCE 756. 00 WATER 8400. 00 LAWN SERVICE 2625. 00

EXPENSES TAXES 2125. 00 INSURANCE 756. 00 WATER 8400. 00 LAWN SERVICE 2625. 00 GARBAGE 900. 00 LABOR 2033. 33 EVICTION COST IS BUDGETED ONE PER MONTH: $1236. 00 EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103. 00 PER EVICTION SERVED BY SHERIFF. OFFICE: $1200. 00 - POTION FOR EACH PARK MATERIALS ARE BUDGETED AT 5% OF GROSS. ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST. MATERIALS 4554. 00

GROSS ANNUAL: $91080. 00 EXPENSES: $23829. 00 LESS VACANCY: $35040. 00 NOI: $32211. 00

GROSS ANNUAL: $91080. 00 EXPENSES: $23829. 00 LESS VACANCY: $35040. 00 NOI: $32211. 00 10. 92% CAP LOAN AMOUNT 236000 INTEREST RATE 6. 00% MONTHS 240 PAYMENTS $1, 690. 78 LAST TEN YEARS ECERATED TO FIVE YEARS PERIOD 1 -May-14 1 -Jun-14 1 -Jul-14 SUNSHINE ESTATE 1200 CHOCTAW STREET TAHLEQUAH OKLAHOMA 74464 SELLING PRICE: $295000. 00 DOWN PAYMENT: $59000. 00 BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE 200000 $1, 690. 78 $690. 78 1000 $199, 309. 22 199309. 2227 $690. 78 1000 $199, 309. 22 ($1, 000. 00) 996. 5461135 ($309. 22) 1996. 546114 $198, 618. 45

VIDEO https: //www. youtube. com/watch? v=C 0 Ve. Kw 9 j. KKc https: //www.

VIDEO https: //www. youtube. com/watch? v=C 0 Ve. Kw 9 j. KKc https: //www. youtube. com/watch? v=GYPQB 5 z. Dr. Q

BLACK JACK RD STILWELL OKLAHOMA 74960 TOTAL SITES TENANT OWN HOMES LEASE OWN VACANT

BLACK JACK RD STILWELL OKLAHOMA 74960 TOTAL SITES TENANT OWN HOMES LEASE OWN VACANT HOMES LOTS VACANT PARK OWNED HOMES 17 0 2 4 6 5 POTENTIAL ACRES: ADDITIONAL SITES LOT RENTS: THREE BEDROOM: TWO BEDROOM TOTAL INCOME 0 $265. 00 $375. 00 $300. 00 $5240. 00 2. 5

SIERRA ESTATE RENT ROLL VACANT UNIT DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE

SIERRA ESTATE RENT ROLL VACANT UNIT DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN TENANT OWNED 1 1 -Apr 2 -Mar 0 300 2 265 3 500 PARK OWNED VACANT LOT HOMES 4 300 5 1 -Apr 2 -Mar 0 395 350 6 300 7 300 8 9 1 -Apr 1 -Feb 325 10 1 -Apr 2 -Mar 350 11 1 -Apr 2 -Mar 350 12 1 -Apr 2 -Mar 350 14 1 -Feb 265 15 265 16 17 1 -Feb 325 18 1 -Apr 1 -Feb 300 19 20 1200 1670 795 1575

EXPENSES TAXES 622. 00 INSURANCE 693. 00 WATER 00. 00 LAWN SERVICE 2625. 00

EXPENSES TAXES 622. 00 INSURANCE 693. 00 WATER 00. 00 LAWN SERVICE 2625. 00 GARBAGE 300. 00 LABOR 2033. 33 EVICTION COST IS BUDGETED ONE PER MONTH: $1236. 00 EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103. 00 PER EVICTION SERVED BY SHERIFF. OFFICE: $1200. 00 - POTION FOR EACH PARK MATERIALS ARE BUDGETED AT 5% OF GROSS. ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST. MATERIALS 3252. 00

GROSS ANNUAL: $65040. 00 EXPENSES: $11961. 00 LESS VACANCY: $28440. 00 NOI: $24639. 00

GROSS ANNUAL: $65040. 00 EXPENSES: $11961. 00 LESS VACANCY: $28440. 00 NOI: $24639. 00 14. 58% CAP LOAN AMOUNT 156000 INTEREST RATE 6. 00% MONTHS 240 PAYMENTS $1, 117. 63 LAST TEN YEARS EXCERATED TO 60 PAYMENTS PERIOD 10 -Jun-14 1 -Jul-14 SIERRA ESTATES BLACKJACK RD STILWELL OKLAHOMA 74960 SELLING PRICE: $195000. 00 DOWN PAYMENT: $39000. 00 BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE 100000 $1, 117. 63 $617. 63 500 $99, 382. 37 99382. 36755 $617. 63 500 $99, 382. 37 ($500. 00) 496. 9118377 $117. 63 996. 9118377 $98, 764. 74

PICTURES SIERRA ESTATE

PICTURES SIERRA ESTATE

19027 E 840 RD PARK HILL OKLAHOMA 74451 TOTAL SITES TENANT OWN HOMES LEASE

19027 E 840 RD PARK HILL OKLAHOMA 74451 TOTAL SITES TENANT OWN HOMES LEASE OWN VACANT HOMES LOTS VACANT PARK OWNED HOMES 58 0 33 6 3 0 POTENTIAL ACRES: ADDITIONAL SITES LOT RENTS: THREE BEDROOM: TWO BEDROOM TOTAL INCOME 16 RV SITES $265. 00 $375. 00 $300. 00 $13605. 00 5

LAKEWAY RENT ROLL UNIT DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN

LAKEWAY RENT ROLL UNIT DATE DUE BEDROOM APPLIANCE DEP 0 SIT LEASE TO OWN TENANT OWNED VACANT LOT 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 1 -Apr 15 -Apr 21 -Apr 3 -Apr 1 -Apr Bi weekly 3 -Apr 1 -Apr weekly 3 -Apr 5 -Apr 3 -Apr Bi- weekly 5 -Apr 11 -Apr weekly 7 -Apr 1 -Apr 5 -Apr 1 -Apr 3 rd week of month 2 -Mar 1 -Feb 1 -Feb 1 -Feb 1 -Jan 1 -Feb 1 -Feb 2 -Feb 1 -Feb 1 -Mar 1 -Feb 1 -Jan 1 -Feb 200 0 0 0 200 0 200 0 100 200 0 0 0 200 0 2500 375 425 365 345 450 375 325 300 325 295 375 325 295 230 250 300 295 250 325 300 425 300 325 395 325 375 325 10965 265 265 265 265 $1, 590 3 -Apr weekly 1 -Apr VACANT HOMES 300 375 $1, 050. 00

EXPENSES TAXES 3600. 00 INSURANCE 2079. 00 WATER 00. 00 LAWN SERVICE 2625. 00

EXPENSES TAXES 3600. 00 INSURANCE 2079. 00 WATER 00. 00 LAWN SERVICE 2625. 00 GARBAGE 4320. 00 LABOR 2033. 33 EVICTION COST IS BUDGETED ONE PER MONTH: $1236. 00 EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103. 00 PER EVICTION SERVED BY SHERIFF. OFFICE: $1200. 00 - POTION FOR EACH PARK MATERIALS ARE BUDGETED AT 5% OF GROSS. ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST. MATERIALS 12607, 50

GROSS ANNUAL: $151290. 00 EXPENSES: $27264. 33 LESS VACANCY: $31680. 00 NOI: $92345, 67

GROSS ANNUAL: $151290. 00 EXPENSES: $27264. 33 LESS VACANCY: $31680. 00 NOI: $92345, 67 13. 29% CAP LOAN AMOUNT 396000 LAKEWAY PARK LLC INTEREST RATE 5. 50% 19027 E 840 RD PARK HILL OKLAHOMA 74451 MONTHS 180 SELLING PRICE: $695000. 00 PAYMENTS $3, 235. 65 DOWN PAYMENT: $299000. 00 PAID TO BRADLEY PILLAY ASSIGNED SHARE LIEN ON MH 240 ASSIGN LLC PERIOD BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE 1 -Apr-14 396650 $3, 235. 65 $1, 417. 67 1817. 979167 $395, 232. 33 1 -May-14 395232. 3287 3347. 16 $1, 417. 67 1817. 979167 $395, 232. 33 1 -Jun-14 $1, 529. 18 1811. 481506 $2, 946. 85 3629. 460673 $393, 814. 66

VIDEO https: //www. youtube. com/watch? v=ir. I 1 s. Bjf. Oc Q

VIDEO https: //www. youtube. com/watch? v=ir. I 1 s. Bjf. Oc Q

SUMMARY TOTAL SALE PRICE: $3425000. 00 TOTAL NOI $491181. 01 14. 34% CAP 206

SUMMARY TOTAL SALE PRICE: $3425000. 00 TOTAL NOI $491181. 01 14. 34% CAP 206 LOTS – Based on lot rents only: DIVIDED BY 130% vacancy = 158 RENTED X $265. 00 = $41870 X 12 = $502440. 00 DIVIDE X 140% EXPENSES = $358885. 71 NOI= 12. 17% CAP • 30 % down payment only. 6% interest fixed 20 yrs. Approved financing – first lien – transfer of deed. 100 homes with lease to own notes for next five years – close to $1000000. 00 bonus to buyer: - few as 25 homes vacant – Which about 10 needs repairs. • All 150 homes are free to buyers with this deal. • • •