Greetings All,
I'm new to analyzing deals and in the learning phase of REI. I'm looking for my first deal in my current market of Phoenix, AZ metro by summer 2021 (+2 years at job). Ideally want a small MF or large SF property to BRRRR/House Hack under $350k.
Here is a property which caught my eye near work. Would y’all please take a look to see if the numbers make sense? Thank you so much in advance! (Format borrowed from @ Moriel Khaykin).
2912 E ROESER Rd Phoenix, AZ 85040
Link - https://www.redfin.com/AZ/Phoenix/2912-E-Roeser-Rd-85040/home/28143344
Asking Price - $309,000 6 Bed / 3 Bath (Tri-Plex) Built - 1984 Lot Size: 7,717 Sq. Ft.
Income
Rent/ Room - $600/month (est. average)
Rental Income - $3,000/month (Rent 5/6 bedrooms)
Total monthly income: $3,000/month
Expenses (monthly)
Property Taxes - $57 (redfin)
Insurance - (Mortgage + Homeowners) - $186 + $82 = $268
Utilities
Electric - $200
Water - $50
Sewer - $50
Garbage - $22
Gas - $60
HOA - 0
Lawn Care - $0
Vacancy - $180 - (6% rental income)
Repairs - $100
CapEx - $100
Property Management - $50 (Self)
Mortgage - $1,588 ( Principal + Interest) of [$309,000 at 3.5% and 30 year fixed]
Total Monthly Expenses: $2,675/month
Cashflow
Income - $3,000
Expenses - $2,850
Total Monthly Cashflow: $150
Cash on Cash ROI
Down Payment - $10,815 (3.5% FHA)
Closing Costs - $3,090 (1% for escrow + title company)
Repairs - $11,095
Total Investment: $25,000
Annual CoC ROI
($325 x 12)/ $25,000 = 0.78%
---
FYI this was done by hand and with limited knowledge about repairs/costs. Thanks in advance.
Don G.