I didnt get the comps yet since I am waiting on the agent to provide me 3 years of history to see if the duplexes values are decreasing to state why I am "offering" low. The plan is that I will be moving in and renting out the other one as stated. Here are the numbers.
Monthly Rent 1700
Taxes (278)
Management (170)
Vacancy/Repair/Reserve (340)
Insurance (50)
Ground Rent 0
All Registrations (4)
Profit to new owner (425)
Amount to pay mortgage 433
I like to pocket at least 25% of the rent and the rest will go to things of importance. Vacancy repair and reserve is about 20% of the rent. My current rent I am paying is $850/mo so I am going to take what I am paying now in rent to take care of the expenses that I need to deal with and possibly pay off the loan even sooner.
Value with Amort Loan
No of years Interest Balance Loan amount
30 8% $433.00 $58,495.44
9% $433.00 $53,381.91
10% $433.00 $48,982.25
11% $433.00 $45,172.95
12% $433.00 $41,854.74
13% $433.00 $38,947.42
Value using interest only loan
Interest PMT Value
8% 433 $64,950.00
9% 433 $57,733.33
10% 433 $51,960.00
11% 433 $47,236.36
12% 433 $43,300.00
13% 433 $39,969.23
Settle In 1951
1st Year Insurance 600
Down time before tenant 3400
1st mo mgmt fee 1700
repairs needed 0
Total Expenses 7651
What you do is you subtract the total expenses rom each of the loan amount for my offer.
Starting Bid $31,296.42
Ending Bid $57,299.00
Now thing is that the numbers can change depending on what my insurance may actually cost. The settle is just an average based on a property of $65000. Once i get the comps Ill post them too.