Maybe I should call this investment gone horribly bad instead, but look at these numbers as I started to outlay above.
The numbers:
$150,000 house. 20% down, ($30,000).
Rent $1,100 a month. Mortgage at 4.5% = $608.02.
But this time we'll make things really bad.
Assume 10% vacancy every year.
Assume only 1.0% increase due to inflation of the dollar, and 1.0% appreciation per year.
I am also going to assume an expense ratio of 80%. Every dollar in rent will be used for repairs for this problem child with horrible taxes and insurance and unforeseen issues.
If I can float it with my full time job for the first few to keep from becoming cash flow starved and hold it for a total of 10 years, the return by year would be about:
Yr 1 | $ (120.73) |
Yr 2 | $ 6.97 |
Yr 3 | $ 139.12 |
Yr 4 | $ 275.96 |
Yr 5 | $ 417.66 |
Yr 6 | $ 564.43 |
Yr 7 | $ 716.49 |
Yr 8 | $ 874.07 |
Yr 9 | $ 1,037.43 |
Yr 10 | $ 1,206.78 |
After 10 years, that's an annualized return of $5,118, or 1.7%. Keep in mind, this is 10 years after you have spent $99,433 for expenses to repair the property (and pay taxes and insurance). If you did that and your appreciation only improved $15,000 over 10 years, you might be doing something wrong and might want to spend the $40-50k that were not spent on insurance and taxes on something that will improve the value of the home from when you bought it ten short years ago.
A bit more realistic:
If instead of rent inflation and property appreciation of 1.0% each, you happen to get luckier with 1.5% (instead of 3% or 5% that a good area might see over time), the numbers improve to a return of 4.7%, still assuming 80% expense ratio.
What if you can lower your expense ratio:
Let's stick with the 1.5% inflation on rents and the property appreciation of 1.5%, and you decide to change one thing from what I just wrote, and you're going to work to lower those expenses knowing this is a 10 year investment, and in doing so you lower your expense ratio from 80% to 70% of rents. that returns goes from 4.7% per year over 10 years to 8.9%.
If you are more successful, here are your returns on the declining expense ratios over the ten year period.
60% = 13,2% return
50% = 17,4%
40% = 21.6%
35% = 23.8%
30% = 25.9%
One more scenario... Screw the pooch style...
Assume you have the same mortgage as I mentioned with zero appreciation on rent. On top of that, you only rent it out for $800 a month just to barely cover your mortgage and taxes. You are spending $4,800 a year on expenses figuring 50% on what would be gross rents would have been. But on top of that, you have horrible luck finding good tenants so your place is vacant 4 months of every year. This is a train wreck. Negative cash flow of $400-500 a month. The only good thing is I'm able to maintain a meager 1.5% appreciation over 10 years from maintaining the property well with my nice budget for expenses. If I hold it, my returns are as follows:
Yr 1 | $ (119.44) |
Yr 2 | $ 3.25 |
Yr 3 | $ 130.52 |
Yr 4 | $ 262.59 |
Yr 5 | $ 399.64 |
Yr 6 | $ 541.90 |
Yr 7 | $ 689.58 |
Yr 8 | $ 842.92 |
Yr 9 | $ 1,002.18 |
Yr 10 | $ 1,167.58 |
After those 10 years of bad luck and bad management, I'm up $4,900. Or 1.6% a year for 10 years.