House Hack Numbers Not Working (Follow up with a deal analysis)

[Benjamin Sulka]

Hey BP, 

I recently shared some of my woes in finding a house hack deal that works numbers-wise so I wanted to share the details. Trying to consider the long term wealth benefits of owning real estate and not just the numbers themselves. My goal is to pay less than I would renting and get my feet wet with REI and landlording without bleeding too much every month. Please scrutinize the crap out of my numbers!

I'm going to paste a photo of my analysis so I don't have to type everything out but wanted to call out a few things: 

-This is a duplex house hack where my fiance and I would be taking over one of the units. 

-Taking 10% reserve for vacancy, PM, and Capex

-5% for repairs 

-All other numbers are standard values based on my area. Need to do some more digging into utilities though. 

-Current market rent is $1,250 per unit

Here is what numbers look like when I live there: 

We currently pay $1,450/month in rent right now so that's something to consider. We'd be paying less than we would renting after taking conservative reserves. 

Here is what numbers look like when I move out: 

Negative cash flow but

1. Rate is 7% 

2. Only put 5% down 

3. Cash on Cash return is 52.7% (obviously we will put more cash into things throughout the year which will make the COCR lower.

Would love to hear people's thoughts! Thanks for your time :) 

-Ben, aspiring multifamily house hacker