hey BP, I just wanted to run some numbers by you to see if I'm making any mistakes. I raised the expenses just to cover myself for the unpredictable.
purchase price is 1,525,000.00 with 32 units, 12 of them rent out for $524 and the rest for $600.
Monthly I'm looking at $6,288 for the 12 units and $12,000 for 20 units and annually $75,456 for 12 units and $144,000 for 20 units. so the GSI is $219,456.
now they said its a 3.1% vacancy but that's bull lol so I calculated 5% and 7% vacancy
$219,456 x 5% = $10,972.80 then $219,456-$10,972.80 = $208,095(GOI)
$219,456 x 7% = $15,361.92 then $219,456-$15,361= $204,095(GOI)
I just went with the 7% vacancy just to make sure I can survive with a 7% vacancy.
expenses:
monthly annually
utilities(house electric, full water/sewer) = $3,500 $42,000
maintenance/repairs = $800 $9,600
property taxes = $1800 $21,600
insurance = $1500 $18,000
trash = $700 $8,400
management = $1,400 $16,800
monthly expenses is $9,700
annual expenses is $116,400
I then took GOI of $204,095 minus $116,400 is $87,695(noi) I also divided that by 12 to see my monthly cash flow which was only $7,307
I'm loosing about 2k each month
hopefully I'm right in my calculations please let me know if I am wrong lol
Best regards, Eugene.