@Steven Le Thanks for the input! You're right $2,500 was way too low but the $4,000 in repairs per unit is more of a budget for small repairs like holes in the wall, painting a room, or cleaning a unit.. things that wouldn't necessarily increase the value of the property.
@Tchaka Owen Thanks for the expert analysis!! To your points...
1. I based the income on all 4 units rented because I like to see the future (or market) value but maybe that's a mistake since it clearly inflates the numbers. Also you're absolutely right, the likelihood of me buying this property and moving in is basically 0%! lol, but I watched a BP webinar and made a goal to analyze a property a day and since I' m really interested in Florida RE and my mom lives in Riviera Beach I figured I would start there. (I like the COVID-19 analogy lol)
2. You're right $2,500 was way too low, beginner mistake.
3. I did not know that about FL taxes so thank you, I will keep this in mind for analyzing future properties.
4. Okay I'll raise them to 7% just to be safe.
5. Another good point when investing in FL, I should be paying close attention to potential flood zones.
6. I got the $1,200 from rent-o-meter but since you're a licensed agent I trust your opinion and I'll change it.
After making all your recommended changes I ran the numbers again based on me not living there and I learned a lot. I would need about $84K to close and ROI drops to 15.37% but cash flow remains high at just over $300+ per unit.. I can see the advantage to finding distressed multis and fixing them up yourself. I attached a link to the new analysis in case you want to take a look.
https://www.biggerpockets.com/...
Thanks again for the in-depth analysis of my analysis! I'll use your advice when analyzing FL rentals going forward!!