Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback
Updated almost 9 years ago, 02/17/2016
Relocation to Milwaukee looking for some Deal Analysis Advice!
A lot has happened since my last post. I am not going to go into the details of the new circumstances, but long story short I now live in the Milwaukee area for work. It is very random how things happen but everything happens for a reason. Since being in the area and making my relocation known on BP I received a warm welcome and great advice getting started out here. (Big Shout Out to Sam Erickson). The plan is still the same. I want to own multiple 2-4plex (5 if possible on my loan) cash flowing properties. I plan on using an FHA loan amounting to $250,000 and residing on the property for the first year and reinvesting profits back into the property to improve the units. I would like the property to be in a safe area since I will need to reside there for at least a year. I am looking to have at minimum $200 in cash flow per door. Here are a few properties I am looking at and would like to gain some feedback on these particular deals. (I will use real Zip Codes with fake addresses). Any advice on the Zip Codes and analysis would be greatly appreciated.
Property #1
123 Main St, Milwaukee, WI 53215
Ask Price: $99,000
4 plex:
Net Rent Income is $1800
Owner Vacancy: -25%
Mortgage Payment: $437/month
Property Tax: $165/month
Insurance: $83/month
PMI: $67/month
Maintenance and repair Savings: $200/month
Utilities: $250/month
Year 1 Cashflow: $148/month, $1,776 annual
Year 2 (Once Fully Occupied) Cashflow: $598/month, $6252.60 annual
Property #2
2244 W Newhouse Ave, Milwaukee, WI 53215
Ask Price: $125,000
4 Plex
Net Rent Income: $2265
Owner Vacancy: -25%
Mortgage Payment: $552
Property Tax: $208/month
Insurance: $104/month
PMI: $84/month
Maintenance and repair Savings: $200/month
Utilities: $250/month
Year 1 Cashflow: $300/month, $3609 annual
Year 2 (Once Fully Occupied) Cashflow: $867/month, $9,284 annual
Property #3
444 N 123 St, Milwaukee, WI, 53208
Ask Price: $134,900
5 Plex
Net Rent Income: $2450
Owner Vacancy: -20%
Mortgage Payment: $596
Property Tax: $225/month
Insurance: $112/month
PMI: $91/month
Maintenance and repair Savings: $200/month
Utilities: $250/month
Year 1 Cashflow: $486/month, $5832 annual
Year 2 (Once Fully Occupied) Cashflow: $976/month, $10,396 annual
Property #4
5454 N 23 St, Milwaukee, WI, 53208
Ask Price: $59,900
3 Plex
Net Rent Income: $1800
Owner Vacancy: -20%
Mortgage Payment: $294/month
Property Tax: $100/month
Insurance: $50/month
PMI: $40/month
Maintenance and repair Savings: $200/month
Utilities: $250/month
Year 1 Cashflow: $302/month, $3624 annual
Year 2 (Once Fully Occupied) Cashflow: $896/month, $10,011 annual
Please provide any feed back to the Analysis and any advice on the Zip Codes that you may have. I really appreciate all the help and input as always!