@Jacque Sacramento Good morning Jacque, sure no problem:
Michigan SFR Ranch:
Purchase Price: $85,000
DP All in: $17,000 including a few repairs
Currently rented at $925 (3% below mkt)
PITI: $550
Property Management: $90
Vacancy 5%: $45
Maint 5%: $45
Capx: $50 (will need roof in 10 yrs, all else fairly new)
Net income: $145 (10% COC)
Just got it appraised at $105k and in the process of doing a cash out refinance and purchase another property.
Ohio 4 plex :
Purchase price $106,000
Paid cash 106k
Currently rented at $2,050
Property Tax: $210/M
Property Mgt: $200
Insurance: $100/M
Trash: $85
Water/Sewer: $200
Vacancy: $200
Maintenance $200
Capx: $200 (interior completely renovated, roof in about 5 years)
Net income: $655 (on track for 8% this year with a few minor adjustments)
I plan to do some minor exterior remodels, including paving 4 parking spaces in the back for the tenants and bring rents up to market at $2,250 within the next year and sell to get into a larger multi family.
Both properties have 3 months worth of all expenses in each of their bank accounts.