Hello BP Community
So I've come across this out of state property I'm prepared to make an offer on. Wanted to get your thoughts on it first.
Property Type: Duplex
two 3 bed 1 baths just over 1,000 sq ft. each.
Neighborhood: C
Rental Income: $1400/month
Property Management: $204 (8% plus leasing fee and renewed leasing)
Cap Ex: $140
Maintenance: $70
Vacancy: $140
Property Taxes: $28 (current taxes, will probably rise)
Insurance: $78
Mortgage: $402/month (currently pre approved at 4.875%) (pretty sure I can shop and get a better rate)
Travel: $50 (Freedom to travel every 4-5 months should I need to)
Utilities: $0 (Tenant pays all)
- Water/Sewage: $0
- Gas: $0
- Electricity: $0
- Trash - $0
Total Expenses: $ 1116/month
Cash Flow: $284/month
Possible Maximum offer: $95,000 (I will obviously initially offer lower)
Downpayment: $19,000
Closing Costs: $4,000
Repairs: $10,000 (Paint, Cleaning, potential HVAC installation, couple new windows)
Total Investment: 33,000
Annual Cash Flow: $3,408
COCROI: 10.3%
Please let me know your thoughts?