Thanks for all of your replies. I have a few changes to my figures based on actual figures that I was able to receive from Bell Mortgage. Based on putting my 15% down on a 110k home @ 5.25% the closing costs are being estimated at $5,000. In addition to this my rent figure was off just a bit, I went to the same type of home that in the same neighborhood, with the same square footage and asked the tenants what they were paying and they said $1,400 a month.
Also, to address some of your questions.
-Ali, yes a vacancy rate of 2% is quite low, so on my spreadsheet I've recalculated using 8%.
-As for 15% down, I am able to get this type of financing through my credit union and Bell Mortgage. In fact both banks came up with the same figures and is more then willing to back me.
-Joan, as for closing costs I've made the appropriate changes to my spreadsheet based on the banks estimate which is $5,000.
-As for the cash buyers, yes I will be competing with them for properties and will have to move fast.
-Alan, thanks for your reply. I am going to recalculate these figures, but other investors that I know in this area aren't making 2% cash on cash return.
-The initial repair costs of $2,000 are consistent with the problems associated with the property.
So I've recalculated my figures and here they are:
Offer: $110,000
DP $16,500
IR 5.25%
Monthly property Ins $52
Monthly PMI $100
Monthly property taxes $150
Vacancy rate 8%
Closing costs $5,000
Inspection $300
Initital repairs $2,000
Monthly maintenance fees $50
Cap rate 10.10%
Cash on cash 1.72%
Monthly NOI $409.82
So I'd personally be ok with netting $409 a month cash flow. What do you think of these updates?