Hoping to get feedback on a 4-unit house hack deal I'm considering.
It's an Estate Sale so there is limited info about the property.
List price: $339,900
Financing: 3.5% down at 6% (est)
Debt Service & Closing Costs: $22,100 (est)
Est PITI: $2570.75/mo
Est Utilities (owner pays heat): $500
Repairs: $100
Vacancy (10%): $325
Lawn/Snow Removal: $100
Trash/Water/Sewer: $150
Management/Capex (10%): $325
Total Expenses: $4,070.75/mo2ba 1ba: (owner occupied) ~$1050 arv
1bd 1ba: $800 ~$900 arv
1ba 1ba: $775 ~$900 arv
3bd 1ba: $1450 ~$1650 arv
Garage Parking: $50
Coin Operated Laundry: $10
Total Income: $3,085/mo
Estimated ARV Income: $4500/mo
Monthly P/L: -$985.75Estimated ARV P/L: $
429.25Other expenses:
Renovating units (kitchens, bathrooms)
Upgrading electricity 100w to 200w for 4 units.
Replacing Original Windows (approx 40)
Unknown Age of Roof (rubber) & Heater
Tuck Pointing ~5-10k
Any feedback about the numbers or the deal itself would be greatly appreciated - does this seem like a good deal?