Hello BP community!!!!
Several hours ago I viewed a property with my realtor and was very excited about the property potentially being my first- that was until I started crunching numbers. I sure hope my cash flow calculation is incorrect. Please help! And keep in mind this property is in Houston - 2% rule is RARE
Here are the numbers:
Potential Purchase Price: $99,000
Cash to close (downpayment plus closing costs): $19,800 + $5,900 = $25,700
Mortgage: $401/month = $4,812/year
Income:
$1200/month = $14,400/year
vacancy rate (10%)= $120/month = $1,440/year
net income = $12,960
Expenses:
Property taxes = $1853/year
Insurance (complete guess): $1380/year
Property management (though I plan to self manage): $1,400/year
Maintenance & repairs: $1,400/year
HOA dues: $411
Total expenses: $6,524
NOI = $12,960 - $6,524 = $6,436
Cash flow = $6,436 - $4812 = $1624 (???)
Cap rate = $6436 / $99,000= 6.5%
***So this translates to only pocketing $1624/ year - more if I self manage and repairs are less than I budget for?
I am trying to figure out if I should make an offer. There are 4 other offers as of today and the home has been back on the market for 2 days. I want to make a smart decision based on the numbers and not on the number of offers.
Thank you for your help!!