@Evan Polaski @Todd Dexheimer @Greg Dickerson
Wow. First off, thank you all so much for the responses. I really thought I was just shooting in the dark with my question but This BiggerPockets thing is amazing! Here is my breakdown for year income and expenses:
Purchase price: 420k, I am the buyer real estate agent as well so I get a kick back of 9800 at closing. (I feel like some people add that in the analysis and some say it’s completely different, so just wanted to throw that out there!
My cash invested without the kickback is 84,000 plus closing. I didn’t get the hud sheet yet but will guess closing takes it to 92k out of my pocket.
Total Cash invested with my kickback is 82k.
Gross income: 55,800
Taxes: 5040
Insurance: 2400
Mortgage: 26400, term 15 years
Total fixed yearly payments: 34,740
Water bill: 2000
Maintenance/garbage removal: 4000
True net: 15,060
I forgot about garbage removal in my first post which is why the true net number is different. I manage the property and do all maintenance. The home is 100 percent redone from top down. Brand new windows, roof, kitchens, bathrooms, water heaters in all units except one which could use a 2-3k pick me up. The units are small (average sq ft is 760) and there is no room for an increase in rent. The rents now I feel are even above market value.
Everything I bought to this point I’ve been so confident in. This is my largest purchase and have been having 2nd thoughts for a few weeks now, mainly because I feel I could have snagged better deals in the area, (single family row I can snag for 80-90k and net 8-9k from it...and I just don’t see an appreciation on this building for a long time. I’m hoping for some insight and guidance to either ease the nerves or someone tell me get out of the deal. I can do this and will only lose the 1800 dollar appraisal cost.
Looking forward to reading your feedbacks!
Thank you all so much again!