Mehran Kamari Wendell De Guzman Matt Devincenzo
Hopefully this is able to clear up some numbers.
Purchase price will 142,600
Loan Term of 30 years
Interest rate 6%
Mortgage payment $855
Down payment 35,650
Rent unit 1 $1150 monthly 3 bdrm
Rent unit 2 $1150 4 bdrm
Rent unit 3 $1150 4 bdrm
Potential Rent income $44,100 Annual
Property tax $4.600 annual
Insurance $250 monthly
vacancy $1150
Property Manger $365 monthly
Yes everything is individually metered.
There is also extra income from the laundry units.
I also have the possibility to make the first floor unit into
a duplex which raised an eyebrow. I would have to put anywhere from
$3000 to 5000 to remodel.
Some extra upsides to the building is that it has advertisement on the side. Its stands by itself on a corner block with an empty lot adjacent to it for purchase.
Excel worksheet
https://docs.google.com/spreadsheet/ccc?key=0AuLyW-bfvp_IdDRpTTh4OGFXMGxYbUEwRE5rNGlwbXc&usp=sharing
Thanks for the comments everybody!