Hello All,
I am 23 years old and I am on the fence about jumping into the world of real estate investing. I currently live at home with minimal expenses. I have a decent amount of money saved up and the only major expense I have is a car payment every month. Knowing all of this, here is my example:
I got pre approved for a home mortgage up to $100,000. I can put as little down as 5% (obviously I will be paying PMI monthly). The multi family I am analyzing is currently on Zillow for $99,900.
Home Price - $99,900
Estimated Closing Costs - $3,663.17
Estimated Initial Repairs - $3,000 (cushioned amount)
Total Loan Amount - $94,905
Total Cash Needed by me - $11,658.17
5% down payment
3.49% Interest
30 Year
Monthly Income (625 per side) - $1,250
Annual Taxes - $2,175
Total Monthly Mortgage and Tax - $652.45
Monthly Insurance - $50
Water/Sewer - $100
Vacancy Rate (8% of monthly gross) - $100
Repairs and Maint. (8% of monthly gross - $100
Monthly Cash Flow - $297.55
Gross Annual Income - $15,000
Annual P&I and Tax - $7,829.40
Annual Utilities/Insurance - $1,200
Annual Vacancy - $1,200
Annual Repair/Maint. - $1,200
Annual Cash Flow - $3,570.60
ROI - 3.27 Years
Please let me know your thought!!