@Kenny Kuramoto
Let’s put these numbers in a different order:
PP 100K
Rehab 40K.
Property tax $500 - is this during rehab?
Closing $2000 - not sure what this was applied to utilities, ins, etc
$6000 closing costs - maybe on the refi - not sure
Subtotal $148,500 - I am assuming this covered extra costs during rehab as well which always seems to happen.
ARV 175,000 - $148,500 = $26,500. 175,000 x .75 = $131,250. $148,500 - 131,250 = $17,250
Rent Numbers
Rent 1400.
Property taxes per month??
Insurance $100.
Maintenance/Capex $210. Glad you accounted for this, but after rehab should not need to spend much on maintenance/capex. How did you arrive at $210.
PM $100 - Pretty cheap, I would use 10% of rent ($140) or self manage.
$873 Mortgage payment does this include property taxes or insurance, i am assuming no.
Vacancy $100
Cash flow $17. Definitely way too low. Maybe capex/maint., is high after rehab either way it’s low.
to answer your question, yes that is basically correct on how you run the numbers. I added a few things for clarification.