My wife and I have been working on our first deal and I would really appreciate some feedback on my analysis. I attempted to transfer over my spreadsheet to this post and I posted it at the bottom. Basically, I have a $45,000 HELOC and $25,000 Cash. My thinking is rather than putting the full $25,000 cash on one rental, we split the cash into a few properties and use the HELOC for the remaining 25% down on these properties. The overall return on the amount of cash invested is higher, but each property would cash flow a smaller amount. Would using the $25,000 cash and the HELOC to buy multiple properties be the smarter route? These are just sample numbers close to what we are looking for.
Thanks,
Andrew
Purchase Price $70,000
Closing Costs $3,500
Rehab Costs $20,000
All-in Price $93,500
Down Payment $6,000
HELOC $19,000
Financed Amount $68,500
Property Tax Rate 1.70%
Interest Rate (Mortgage) 5.00%
Interest Rate (HELOC) 6.50%
Expense Rate 10.00%
Insurance $100
Extra Expenses $0
Vacancy Rate 8.30%
Monthly Rent $1,150
30 Year
Monthly Annually
Rental Income $1,150 $13,800
Principal $82 $988
Interest $285 $3,425
Principal (HELOC) $63 $751
Interest (HELOC) $103 $1,235
Taxes $132 $1,590
Insurance $100 $1,200
Extra Expenses $0 $0
Expenses $115 $1,380
Vacancy $95 $1145
Total Expenses $443 $5,315
NOI. $707 $8,485
Net Income $319 $3,825
Cash Flow $174 $2,086
Cash on Cash 35%
Return on Investment 64%