@Xenia K. I meant to say for that property, I cannot do any other strategies because of the numbers and situation.
@Rusha Jayasuriya Good insight!! It's deal but not a deal. Anyway, more insight to munch...
It's off market deal purchased directly from seller. It had 7 year old roof, 5 year old AC, no pending repairs when we purchased. Its ready condition. Yes capex I didn't add because no foundation issue, no roof for 20 years and ac is new. Only capex would be plumbing which I usually count is as repairs. Again, many investors get bogged down by putting capex, repairs etc in their report. Just thing realistic, are you going to keep that money assigned in seperate bank account. That's not possible. End of day, you get cashflow from property, and set aside as whole and use it when needed for repairs and what's left at the end of year you use for other property or saved up. People do not think practical. I have 7 properties myself. We had 2 moved out last month. Where do I get funds to rehab and put back in market.. It's from cashflow from other houses and deposits. Guys, think practical, do not lose sign by looking very granular. You will never make it work.