I dont follow any of the traditional formulas when evaluating rental properties anymore. To me, things like debt service are completely variable costs that can be manipulated. A buyer can borrow more or less money at different rates and terms to influence the payment amount, PMI and ROIC.
Here is now what I do for my area. I want to get a minimum 10% yield on the total cost + any fixed expenses (taxes, hoa, insurance). So in your case that would be:
- $16,000 in Annual Rent (assuming no repairs since you didnt mention)
- $3,300 in Annual HOA Dues
- $800 in Annual Insurance (estimating 0.5%)
- $3,200 in Annual Taxes (estimating 2%)
So that would total out to $23,300 that I would want to collect annually, or roughly $2,000 per month. If you can only collect $1,350 in rent then I rate this deal at about a ZERO. Its really hard to overcome that much in HOA fees, which is similarly why Vacation Properties in Beach Areas really stink for cash flow.