Hello,
I am running an analysis on a property I am looking to House Hack in the Morristown area. I have attached the link for the property and my analysis. I would like to see if I am way off base with my analysis. Any feedback would be helpful.
Purchase price: $425,000 2fmy,separate utilities (need to confirm comps)
Financing: FHA loan 3.5% down $14,875
Closing costs (not sure which % to use I hear 2-6%): 6% $25,500
Rehab Reserve if needed: $10,000
Total cash in: $50,357
Est. Rent for tenant: $2,600 (I see 2500-2700 for 3br rentals)
Tax: $850 per month (10k per year)
PMI: $352 per month
Lawn/Snow removal: $100 per month (over estimating)
Vacancy 10%: $260 per month
Repairs 10% (5% Cap Ex 5% Repairs): $260 per month
Insurance: $166 per month (2k per year?)
Total Expenses: $1,988
Mortgage & Interest $2039 per month
NOI: $2600-$1988= $611
$2039-$611=$1428
So my "rent" would be $1428 to cover the mortgage.
Live here for two years , refi then rent out the other unit for what I hope to be a cash flowing property. My numbers there show $400 cash flow, 7% Cap Rate and a COC 9% (with the same rent for both units).
Any feed back would be amazing, I am most interested if my estimates look good and if one would consider this a good property for a first investment.
Thanks!
http://www.zillow.com/homes/for_sale/NJ/pmf,pf_pt/...