Seeking BRRRR + HouseHack Advice

[Patrick Gill]

Mancos			Expenses
			Water	79
0% Down Payment Assist				40
Purchase Price	220,000		Repairs (5%)	55
First Mortgage	213,400		Vacancy (5%)	55
Silent Second	6,600		Cap Ex (10%)	200
Closing Costs	5,000		TOTAL	429
Out of Pocket Repair Costs	15,000
			Utilities
Insurance	75		Trash	?35
Taxes	86		Electric	80 or more AVG
Mi	70		Gas	?65
Mortgage w/ T&I&Mi	1,100		TOTAL	180
Rental Income	2,000		Rehab	15000
Mortgage	1,100		Down Payment	0
Expenses	429		Closing Costs	5,500
CASH FLOW	471		Holding Costs (1.5 mths)	1,650
Annual Cash Flow	5,652			139
CCRoI	25.27%			75
			)