Hi everyone,
This is my first post and I'm new to real estate investing. Having read several books I've been crunching the numbers on what has become our first real estate investment. Adding an ADU to our SFR and then renting out both units. The numbers I came up with her exceedingly good so wanted to check I had done them right.
Purchase price - $480,000 (Nov 2018)
Own money spent - $96,500 (combination of cash / loans but all paid off now)
Income: total rent - $4,800
Expenses:
Mortgage, taxes, insurance - $2,600
Vacancy - $150
Repairs - $100
CapEx - $237
Water & Gas & electric - $84 (percentage paid by me)
Property management - $330
Total - $3,501
Annual cash flow - $15,588
CoCROI - $15,588/$96,500 = 16.1%
Total ROI:
Current house value - $600,000 (conservative)
2% value increase per year
House value in 5 years - $662,448
Sales expenses - $38,122
Loan pay off - $426,673
Total invested - $96,500
Profit - $101,153
5 year cash flow - $77,940
ROI - $179,039/$96,500
=1.8559/5years
=37.1%
I haven't added in the mortgage cost for the 18 months we were living there whilst work was being done as this would have been an expense we would of paid anyway even if it wasn't an investment.
Let me know your thoughts and please highlight any errors.
Regards
Duncan