Originally posted by @Jay Orlauski:
my math may be off on this - or perhaps I am missing something , but at $453 / month cash flow - that's $5436 a year assuming you manage the units yourself. If taxes are $11,000 a year - it seems like you would be paying $5500+ a year to hang on to the place. Are you looking for long term capital appreciation? Otherwise , it seems like you would be upside down on this for awhile - also - do your calculations account for a down payment of at least 20% ? It could make a difference in the numbers your quoting. Hope this helps you flesh it out a little bit
The $453 cashflow was using the 50% rule.
In reality if I manage it myself here is the breakdown I am looking at
Purchase Price: $500,000
$100,000 (20%) down - Loan amount $400,000
$5200 gross revenue - 7% vacancy ($346) = $4854
$4854 - $2150 (P&I) = $2704 - $916 (Taxes) = $1788 - $150 (Insurance) = $1638 cashflow per month. This is before any maintenance, etc.
They used granite countertops in the units. The units are above average for the area. Most other multi family properties are much much older (1980 or before). One of the reasons we looked at this building was that it is newer and it is in a good area (very good school district, good location, etc). It is located in a major city in Ohio.