Originally posted by @Thomas Haskell:
monthly cash flow 383.00
cash on cash roi 8.86%
pro forma cap rate 6.79%
pur cap rate 6.83%
noi 13,828.00
income 1625.00
x.50 for expences 813.00
p&i 770.00
cash flow useing the 50% rule is 50.00 pm
I think you are not calculating your NOI correctly. I am assuming you are financing $152k at 4.5% which is about $1,050.00/month, $400/month ~2% Taxes (I don't know what are the taxes in SC, ive heard they are 4%. If so, double that - use $800), insurance $80. This leave you with $1,530/month with expenses. Assuming you don't have any problems with them (because they are new, but they always do) and you don't have any vacancies (you always do) and your ability to get the asking rent (you probably would not), you are making about $70/month.
Now, let's be realistic: 12%(one month) for vacancies, 10% for repairs and $50 less rent per month to attract renters fast (this builder probably sold a lot of homes to other investors) you are having the following expenses: $1,871.00 = $186(12% of 1550) + $155 (10%) + $1,530. NOI = NEGATIVE $321.00. I'm assuming you are going to manage them yourself.
And to make the matters worse, here is how the bank sees your income:
RENT = 75% of 1550 = $1,162.50
expenses = $1,685 = $1530 + 155.
NOI = NEGATIVE $522.5 - per property.
With one property as primary residence and 4 rental your monthly expenses are: $3,775 = $1,685+ 4*$522.5
To qualify for your 6th property (assuming you have no other credit expenses) you'll have to make over $9,207.00/month (or over $110.5k/year). $3,775 = 41% of $9,207. In addition you will have to have as reserves 6 months of expenses which comes to about $50,550.00 = 5 properties *$1,685 * 6 months.
Actually with this calculation you cannot buy another property. I forgot to include the purchasing price and servicing the loan on the new property. Lets redo it for the same exact property as those 5: expenses = $4,297.50/month. Income $10,481/month($125.8k/year). reserves: $60,660.00 = 6 properties * $1,685 * 6 months.
I didn't calculate your return on investment because you have none. As they say, the money in real estate are made when you purchase the property but you realize it when you sell.
A lot of people get swindled by unscrupulous builders into thinking they got a great investment when in reality they don't. For $249k you could have gotten this fourplex: 2636 Fassitt Rd, North Charleston, SC 29406 that isn't even a great deal but brings about $2,200/month which is about $5,975.00 more than what you have now.