@Hau N.
I love when I get an opportunity to analyze a deal because there are some "basic foundational rules" almost everybody follows, but also many perspectives with regards to figuring out "basic expenses, CAP EX", etc.
Based on your rent/value ratio you are at .07, which is not uncommon in CA. Which is also why most CA properties today don't work at the current inflated market prices. It's rare to hit the 1% rule here or the HOLLY TRINITY rule of 2%..
One thing I'd want to know about this property is: Is this an value add property? Is there the possibility for forced appreciation through rehab? Are rents under performing for the area? Is there room for cutting expenses? Etc.
Also, they NEVER manage their own properties. Most new investors jump over dollars to save a penny by managing themselves, thinking they are cutting costs, but in the end they spend more of their valuable time managing tenants when they should be managing the asset and the management companies. What's your hourly time worth is the question I'd be asking because I don't want the 10pm phone call that the garbage disposal is not working.
With that said, based on the information you provided, and after running your information through our software analyzer, this doesn't even come CLOSE to hitting our numbers. Again, this is solely based on YOUR INFORMATION and without doing more due diligence.
Would there be loan points for this loan? I factored in 1% to be safe, which puts your total initial investment at $61,642.00, not the amount you mentioned.
We factor 10% vacancy (as did you) and an additional 30% of the Gross Scheduled Income for expenses (Taxes, Insurance, R&M, Property Management, etc.).
All said and done this comes out to a CAP Rate of 5%; COC of 1.8% and not that it matters for financial underwriting with a residential loan, but the DCR (Debt Coverage Ratio) is only 1.08. If this were looked at in the commercial world, lenders want a minimum of 1.2, we shoot for 1.65 to be safe.
All said and done, you are planning on managing yourself and cutting your own yard, which means you are working for your investment instead of your investment working for you AND you only have a $35/month cash flow to boot???
No thank you!!
Offer a LOI of $168,000 and see if you have a motivated seller. Otherwise, PASS!