Can you check my work? First rental analysis.

[John C.]

Hey guys. I'm new to REI and am very interested in house hacking. After watching a few videos of rental analysis here on BP, I believe I have found a good property, but would like you guys to just take a look at these numbers and see what you think. Its a quadplex in a hot area. All units are rented, but the plan would be to live in one, rent the other 3. This is with an FHA 3.5 down at 4%. I'm thinking I may have undercut what I should put away for capex and repairs but I'll let you guys tell me. Outside of paint and carpet I don't see anything that really needs immediate repair. Thanks!