Buying & Selling Real Estate
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by

Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by

1031 Exchanges
presented by

Real Estate Classifieds
Reviews & Feedback
Updated almost 9 years ago on . Most recent reply

Does the 50% rule exist in Massachusetts?
Is the 50% rule and the 2% rule/test even possible in Massachusetts?
Most Popular Reply

Where have you been looking? I haven't seen a 2% rule anywhere realistic and have been assuming that to be 1% ages now.
Just for giggles, I analyzed this
property
http://www.trulia.com/property/3229148553-1-Quimby...
rent
https://www.rentometer.com/results/tt_kOY8yPiI
Analysis
Acquisition Cost Breakdown | |
Purchase Price | $150,000 |
Downpayment | $30,000 |
Finance Amount | $120,000 |
Improvements | $7,000 |
Closing Costs | $4,500 |
Total Cost | $161,500 |
Cash Outlay | $41,500 |
Financing Details | |
Downpayment | 20.00% |
Interest Rate % (anual) | 4.50% |
Closing cost % | 3.00% |
Loan Period (years) | 30 |
Monthly Mortage Payments | $608 |
Monthly | Annual | Monthly | Annual | |||
Revenues | conservative | optimistic | ||||
Gross Scheduled Income | 1,200 | $14,400 | $1,500 | $18,000 | ||
Vacancy Rate (% Rent) | 10.00% | 120 | $1,440 | 8.30% | $125 | $1,494 |
Net Scheduled Income | 1,080 | $12,960 | $1,376 | $16,506 | ||
Other Income | 0 | $0 | $0 | $0 | ||
Gross Operating Income | 1,080 | $12,960 | $1,376 | $16,506 | ||
Operating Expenses | ||||||
Propperty Taxes (annual) | $148 | $1,776 | $148 | $1,776 | ||
Insurance (annual) | $37 | $444 | $37 | $444 | ||
Property Mgmt (% Rent) | 10.00% | $120 | $1,440 | 8.00% | $120 | $1,440 |
Repairs (annual) | 10.00% | $120 | $1,440 | 5.00% | $75 | $900 |
CapEx (annual) | 5.00% | $60 | $720 | 2.50% | $38 | $450 |
HOA (annual) | $0 | $0 | $0 | $0 | ||
Utilities (annual) | $0 | $0 | $0 | $0 | ||
Landscaping/snow (monthly) | $0 | $0 | $0 | $0 | ||
Other 1 (annual) | $0 | $0 | $0 | $0 | ||
Other 2 (monthly) | $0 | $0 | $0 | $0 | ||
Total Operating Expenses | $485 | $5,820 | $418 | $5,010 |
con | opt | ||
1% rule | 0.80% | 1.00% | |
50% rule | 44.91% | 30.35% | |
NOI | $7,140 | $11,496 | |
Cash Flow annual | -$156 | $4,200 | |
Cash Flow monthly | -$13 | $350 | |
Cap Rate | 5% | 8% | |
CoC | 0% | 10% |
Not to say that I would touch this property as it doesn't cash flow with my conservative criteria, but both conservative and optimistic criteria are showing this falling within the 50% rule and under the optimistic scenario (which isn't complete fantasy) the place cash flows.