I ran the numbers on it and have posted them here. I overestimated on things I will be paying (insurance, utilities, etc) and underestimated on rent (I should be able to get 25-50 more a month than I expected. When we purchase the property we will be renovating all of the units 100% so new applicances, kitchen, windows, doors, cabinets, bathrooms and balconies. We are also putting in a new boiler for the steam heat. Thats all included in the 80k price. We know the roof is less than 10 years old too, so hopefully any large expenses will not arise for a few years, thus giving us a large amount of reserves after a few years.
Here is the data:
Cost of unit 40k
Renovations 40k
boiler:6800
windows&doors:5000
unit renovations: 16k (they are small and with them being low rent we do not want to go nice)
Per unit:
carpet &pad:1k
kitchen and bath floor: 300
appliances:1100
cabinets/counters/sink:800
Bath:500
Paint:100
Doors:200
balconies:4k
drywall work:3200
misc expenses: 5k
Annual rent 19,200
Annual Budget:
property tax: 1800
vacancy:800
insurance:1030
repairs & maint: 2400
utilities:3600
advertising:100
grounds keeping:600
misc:500
Annual Debt service:5756