@Charles Kao I was using 5% maintenance, 5% capex, 10% management. Per previous advice, I increased capex to 8%. I also increased property taxes, and increased my rehab costs.
I was running it assuming tenant-paid utilities, but that may not be realistic on day 1, so I re-ran it with owner-paid utilities and current rent income. I then copied it and did a separate report with the future rent increases and tenant-paid utilities.
@Account Closed
The new "day 1" report show a cash flow of about $300/month and 5.55% cash on cash return.
The "future" report shows a cash flow of about $850/month and a 16.5% cash on cash return.
...so that being said, what do you guys think about this deal? My team in the area thinks its a great deal with big upside. I very much trust my realtor (highly recommended by close friends and other investors), and she is also an investor herself who owns 140 units in the area.
Thank you all so much for your help!