@Ann Bellamy
You just mean that you take the property taxes into account when determining rent right?
Would you mind taking a look at some numbers for one other property that I thought might actually be good? See the numbers below: I dont have numbers for the water/sewer, lawn/snow, or electric yet, but this should give a general idea. Should I also not factor PMI in to cash expenses since it is only temporary?
Rental Property Analyzer |
| | |
Asking Price: | $299,900.00 | | | |
Address: | 12 Coachlace St Clinton, MA 01510 |
# of Units: | 3 | | | |
Sq Ft | 2920 | | | |
Price/ Sq Ft | $102.71 | | | |
| | |
Income | | |
Rental Income: | $3,215.00 | | | |
Other Income: | | | |
Total Monthly Income: | $3,215.00 | | | |
| | |
Expenses | | |
Taxes: | $305.00 | | | |
Insurance: | $100.00 | | | |
Water/Sewer: | $0.00 | | | |
Garbage: | $0.00 | | | |
Electric: | $0.00 | | | |
Gas: | $0.00 | | | |
HOA Fees: | $0.00 | | | |
Lawn/Snow: | $0.00 | | | |
Vacancy: | $160.75 | | | |
Repairs: | $160.75 | | | |
CapEx: | $250.00 | | | |
Prop. Mngmnt: | $353.65 | | | |
Mortgage: | $1,263.00 | | | |
PMI: | $156.00 | | | |
Total Monthly Expenses: | $2,749.15 | | | |
| | |
Cash Flow | | |
Monthly Income: | $3,215.00 | | | |
Monthly Expenses: | $2,749.15 | | | |
Monthly Cash Flow: | $465.85 | | | |
Total Annual Cash Flow: | $5,590.20 | | | |
Cash Flow/Door | $155.28 | | | |
| | |
Cash on Cash Return | | |
Down Payment: | $50,000.00 | | | |
Closing Costs: | $10,000.00 | | | |
Rehab Budget: | | | |
Misc Other: | | | |
Total Investment: | $60,000.00 | | | |
| | |
Cash on Cash Return: | 9.32% | | | |