@Dmitri L. thanks so much for the input and recommendations!
I have accounted for all major expenses that you have mentioned. The property was built in 2005 and is located in Azle, TX, where duplexes are in high demand as there is a shortage of rental property in this area. The rental listings for this neighborhood are rented quickly, so I am hoping to increase the Gross Rent to $1800 next year.
Here are the expenses I have accounted for:
Gross Rent: $1,705/mo $20,460/annually
Vacancy Loss (4%): -$68/mo -$818/annually
Operating Income: $1,637/mo $19,642/annually
Cleaning & Maintenance (10%) -$164/mo -$1,964/yr
Insurance (6%) -$92/mo -$1,100/yr
Taxes (13%) -$211/mo -$2,530/yr
Operating Expenses (28%) -$466/mo -$5,594/yr
NOI: $1171/mo $14,047/yr
Mortgage payments: -$643/mo $7,718/yr
= Cash Flow: $527/mo $6,330/yr
What I don't know is a few things:
- 1. Is 4% vacancy loss enough given the rentals are filled quickly?
- 2. I have not included management fees as I this is my first property and the fees seem too high for one duplex, so I will be managing the property myself. Is this a good idea to manage my first property? I am willing to put in the time, do the research, and learn from my mistakes, but I am nervous that it's too much.
- 3. The cap rate is only 8.2% for this property. I was hoping for more. Any thoughts on whether I may have overpaid? Like I said, I am treating this as a learning experience to building my business, so there are no regrets, just an opportunity to learn from this deal and from the BP community.