Hello, all! I just made my first deal analysis on a property and wanted to get feedback and your opinion on the numbers.
The house is a 3-bed, 2-bath, 1559 sq ft single family home in Houston TX. The house is in a B- neighborhood. Most of these numbers are very conservative.
Sale price: $150k
2016 Appraised Value: $102,625
Market value: $123, 872
Offer Price: $92,000
The following are yearly estimates
Annual Potential rental income: $16.8k (1400/month)
10% Vacancy: $1680
Annual Property Insurance: $1200
Annual Accounting & legal: $1000
Annual Advertising: $100
Annual Lawn and Grounds Keeping: $500
Repair and Maintenance (10%): $1680
Annual Misc: $500
Mortgage (30 yr., fixed, 5%): $5928 (494/month)
Initial investment: 0
Cash Flow before depreciation: $3245 /yr.
I wanted to offer about 70% of the market value of the house in case I get a hard money loan/private money and need to refinance. The house doesn't really need any rehab, but I don't have much money that I can invest right now which is why I would need the whole purchase price of the house financed. What do y'all think? I used very conservative numbers for my estimates and most of these numbers I would anticipate to be better (like less vacancy rate, more rent per month, and lower interest on the mortgage because of my credit score).