@John Chapman @Matthew A. I can vouch for @Andrew Dean 's numbers. I actually do all of his numbers and manage his books.
PITI $1600/month
Vacancy $100/month
Management (self managed)
Snow removal $0 tenants are responsible for their own snow removal
Repairs $100/month
Cap Ex $200/month
Water, sewer and garbage $180/month
Equals = $2180 in expenses/month
We were able to rent out the unit in just 2 weeks before anyone moved out, so pricing shows that it was on mark. We are going to be renting out the other side the same way as we did this side which will bring in $1800/side.
The projected NET profit will be $1420/month.
Granted that does not take into account the HELOC, as it hasn't been used yet.. The HELOC is interest only payments for the 15 year draw period which would average about $200/month if the entire amount is used. The property will more than likely be refinanced in the next year or two which would likely add about $200/month to the payment. Either way you look at it, he has gotten access back to all the money initially put into the property, and some, and has created a net cash flow over $1000/month. I think he did a good job!