Reply to: [EMAIL PROTECTED]
Date: 2005-12-17, 10:01PM CST

Texarkana, Texas, with a current population of 135,000 is expecting 
rapid growth in the near future for the following reasons: 

1)Interstate 49 is nearing completion, which will intersect 
Interstate 30. Check your map for cities situated on an interstate 
intersection. 

2) The two largest colleges in Texarkana currently only have an 
enrollment of about 5,000. Texas A&M- Texarkana is about to break 
ground on a new, major 4-year university with a projected enrollment 
of 50,000 which will greatly increase demand for apartments in the 
area. Local tycoons Ross Perot and Truman Arnold (check their 
resumes) have generously donated to ensure this school is among the 
best in the nation. 

3) The regional airport is adding an additional terminal for 
increased traffic. 

These three factors give Texarkana the potential to be a major hub 
and, unlike many of the metros currently, it IS a buyer's market. 

Go here to view the current real estate report for the area: 

http://recenter.tamu.edu/mreports/Texarkana.html 

ABOUT THE APARTMENTS 
94% OCCUPIED 

COMPLEX #1- 39 UNITS 
16- 1/1 $375 MO 
20- 2/1 $450 MO 
1- 2-1 $500 MO 
1- 2/2 $525 MO 
1- 3/2 $600 MO 
39 UNITS- $16,625 MO 

COMPLEX #2- 12 UNITS 
12- 2/1 $425 MO 
12 UNITS- $5,100 MO 

COMPLEX #3- 8 UNITS 
8- 2/1 $400 MO 
8 UNITS- $3200 MO 

COMPLEX #4- 4 UNITS 
4- 2/1 $425 MO 
4 UNITS- $1700 MO 

TOTAL CURRENT- 63 UNITS $26,625 MO 
GROSS ANNUAL- $319,500 YR 
ANNUAL NOI- $168,017 YR 
-5% VACANCY = CURRENT NOI = $159,615 

It is not yet the norm for apartments to be gated in this area. Doing 
so would allow for a rent increase. In as-is condition, you can 
easily get an increase of at least $100 per unit per month if done 
gradually. All appear to be well maintained. Projections after $100 
rent increase below: 

TOTAL PROJECTED- 63 UNITS $32,925 MO 
GROSS ANNUAL- $395,100 YR 
NOI ANNUAL- $243,617 YR 
- 5% VACANCY = PROJECTED NOI = $231,436 


ASSUMING 20% DOWN, 30/30 AT 7%, MONTHLY MORTGAGE PAYMENT = $8,515 

THAT CHANGES YOUR NOI TO THE FOLLOWING: 

CURRENT NOI AFTER MORTGAGE PAYMENT- $57,435 YR 

PROJECTED NOI AFTER MORTGAGE PAYMENT- $129,256 YR 


If you are interested, please contact me by email at 
[EMAIL PROTECTED] 

We can also help you obtain financing: www.AshtonNBailey.com 







------------------------ Yahoo! Groups Sponsor --------------------~--> 
Put more honey in your pocket. (money matters made easy).
http://us.click.yahoo.com/F9LvrA/dlQLAA/cosFAA/iiEolB/TM
--------------------------------------------------------------------~-> 

Apply for Commercial Real Estate loans online and submit your deal to dozens of 
hungry lenders in just minutes. Loan programs for all types of business and 
commercial real estate. Apply anytime at http://realestatezoo.com 

RealEstate
Part of RealEstateZoo.Com
-------------------------------------
Post message: [email protected] 
Subscribe:  [EMAIL PROTECTED] 
Unsubscribe:  [EMAIL PROTECTED] 
List owner:  [EMAIL PROTECTED] 
Web Site: http://groups.yahoo.com/group/RealEstate 



 
Yahoo! Groups Links

<*> To visit your group on the web, go to:
    http://groups.yahoo.com/group/RealEstate/

<*> To unsubscribe from this group, send an email to:
    [EMAIL PROTECTED]

<*> Your use of Yahoo! Groups is subject to:
    http://docs.yahoo.com/info/terms/
 


Reply via email to