Hey BP, Need a little help here
Let me know what you think of my numbers. Am i leaving anything out and would you guys go for this deal or turn it down and why?
I have a duplex under contract in East St. Paul MN that I would like to rent to section 8. Section 8 will pay $970 a month for a 2 bedroom unit. One of the units is a 3 bed but to be safe ill just keep it at the 2 bed price
Here are the #'s
Purchase price = $85,000 Down payment (25%) = $21,250 Rehab = $25,000 Closing = 3000 ARV= 115,000 - 125,000
out of pocket expenses = $49,250
Total investment = $113,000
Gross monthly income = $1,940
Monthly expenses: Utilities = 400 Vacancy (10%) = 194 Insurance = 100 Property tax = 167 Maintenance = 200 Maintenance reserves = 200 Management (myself) = 100 Principle & interest = 328
Total monthly expenses = $1,689
Monthly Cashflow = 1940 - 1689 = $251
Annual gross income = $23,280 Annual expenses = $20,268 Annual cashflow = $3,012
Cash on cash return = 3012 divided by 49250 = 0.061 = 6.1%
ROI = 3012 divided by 113,000 = 0.027 = 2.7%
Using the 50% rule this works 1940 / 2 = $970 - P&I $328 = $642
Using the 2% rule this works 1940 / 85,000 = 2.3 % or would i use 1940 / 113,000 which almost meets the 2% rule at 1.7 %
Thanks Guys!