After searching for MFH for a while, i feel like i may be onto something. I am looking to house hack a triplex in pittsburgh. Some points to note before i bring up the numbers:
- For analysing, i considered it as if i am renting out all three units.
- My major concern is that it is a really old building (115 YO) so the appreciation might not be much and i might have underestimated initial repair costs (though the agent says it is a turnkey, i don't believe that after looking at the inspection report).
- I have added a 10% for property management though i won't be using one at least for the first couple of years.
- I've included a 10K buffer for initial repair costs, not sure if that is a fair assumption.
Here's the good stuff now:
Purchase Price | 225000 |
Closing Costs | 5000 |
Initial Repairs | 10000 |
Down Payment (5%) | 11250 |
Total CASH expense upfront | 26250 |
|
Loan Amount | 213750 |
P&I (3.65%, 30 Years) | 980 |
Monthly Rent (Income) | 2450 |
|
Expenditure Monthly | |
P&I | 980 |
Vacancy (5%) | 122.5 |
Utilities | 150 |
Property Taxes | 175 |
Insurance | 125 |
Repairs, Maintenance | 300 |
Property Management (10%) | 245 |
Total | 2097.5 |
|
Net Cash Flow | 352.5 |
Cash on Cash | 16.11428571 |
What do you think?