Michael Le, appreciate your input and the time to crunch the numbers on this.
Couple questions, If I will manage the property myself, should I need to factor in the entire 8%? In my market typically property management is about 5% ( I actually manage a couple properties now) - with that said should I factor in about half that for other costs? What would those costs include?
Also, your right, it would be smart to factor in a larger cap-ex, what do you typically use for a percentage?
Based on your thoughts and a couple tweaks, lets try this again....
Management - 5% - 119
Insurance - $125
CapEx - lets bump it to 10% - $237
Taxes - $291.33 - $2495 /yr
Repairs - 10% - $237
Interest and Principal - using the Bigger pockets estimate, this came out to $420.13 /month based on an $88,000 loan
Vacancy - $118.75 - 5%
Electricity $150
Water ad Sewer $50
Propane tank lease - 25
Heat - $75
(Tweaked some of the utilities after learning more info from the seller)
Total expenses comes to $1848
$526 Cash Flow - $263 per door
Next step is getting a contractor to take a look at the roof and foundation, if that turns out ok I might take a stab at this one!