@Roxanne McCallister
Hello Roxanne, I also live near a small town (pop. 1600) and know exactly what you are talking about! Lol. You are right you did have a long post with lots of data wanting to cover everything you could think of. Very understandable. Me being a country boy I like simple. So when analyzing Buy and Hold properties I start simple. Example (using your info):
Property Description: Address, 2BR/1Ba, Brick, 1977sf, Lot 6098sf. Date Built? (This is important), Date Last Reno (Kitchen, bath, fixtures)? (Also important). MLS# XXXXXXXX (Foreclosure).
List Price: $15,000 (down from $35,622?)
Last Appraisal Date? Value? Tax Paid?
Rehab/Repairs required: $2,000 (No CapEx? When was home built?)
Offer Price: $15,000
ARV: ? (Comps)
You will not be able to use a standard Bank Mortgage Loan for the initial purchase and Rehab. You will need to pay cash, use a Hard or Private Money Lender, or one of the other creative finance options. For best Cash on Cash Return use as little of your own money as possible.
I always start extremely conservative to meet my cash flow minimum requirement ($100 per month per unit). I want to get to $200 per month after rehab, refinance, and property stabilizes.
Rent Income: $450 mo./$5,400 GSI
Expenses: I start with 55% of income for expenses (being very conservative) until I have actual data that says something different. I break it down like this (
5% - $22.50 Vacancy
5% - $22.50 Credit Losses (Uncollected rent and skips)
10% - $45.00 Property Management
5% - $22.50 Maintenance/Repair
10% - $45.00 CapEx (Depends on age of property)
5% - $22.50 Tax and insurance
10% - $45.00 Utilities, Landscaping, HOA fees, etc.
5% - 22.50 Misc (Pest Control, Legal, Accounting, Leasing)
Total = $247.50
Common Expenses to look for (What you provided):
Vacancy ($22.50)
Property Taxes ($30.83)
Insurance ($25.00)
Maint./Repairs ($45.00)
CapEx ($79.19 Replacement Reserve?)
Utilities ($0)
HOA Fees ($0)
Lawncare/Snow removal ($0)
Property Management ($10.00?) This should be more! 8% - 12%
Your Total = $212.52
Not a whole lot different from my 55% estimate if you adjust PM.
Look this over and tell me what you think. Then, I move on to the rest. :)