@Tim Herman @Jaron Walling
@Ed W.undefined
Thanks so much for the super helpful advice! I revised my numbers based off your input. This estimate has a much higher property tax ($285/mo) The taxes here are higher than any of the other similar duplexes around, although I know they are all going to go up in the next 1-2 yrs. I'm using all my own money here, no HML in this deal. (It was crushing my RoI.) I also lowered the ARV by $10k based off the market softening by the time I go to refi. I lowered my monthly rent so it's now below market by $50 per side. One side is a 3bed room which i'm thinking will get $1250 and the other is a 2bd (but it has an efficiency through another bedroom) so that's now $1150. Total is $2,400. I also raised my insurance. I lowered my rehab by cutting things that aren't needed. (turns out the roof is fine) These units have new furnaces, flooring, paint and 80% new windows. I'll be putting in appliances, porch roof, exteriors paint, 5 new windows, soffit repairs and a new floor in one of the bedrooms.
Would love to hear if you think this estimate is more accurate!