Hello @Yer Ly,
I think the only thing that is consistent across the world is Cash on Cash return. Are you happy with making 14.17% on your money? (It's hard to say, you have vacancy, cap ex, p&I, repairs, insurance, and property taxes) It is good that you are budgeting for those but most are market specific so its hard to say if you should increase or decrease them.
I think you should contact the seller to factor in repairs. That is a HUGE factor when analyzing deals.
In my opinion, I think there is a higher and better use for that 24k. Are you familiar with the BRRRR strategy? Find a hard money lender that will loan you on a property that needs work, put 10% on purchase and rehab, repair it, rent it out, then do a cash out refi on the property. 6 months to a year later, repeat with your 24k.
Look into the BRRRR strategy and see if its right for you. Best of luck Yer!! Keep analyzing, you will get better and better with each one!
Here is a post from @Joe Villeneuve...
Here are the steps with explanations:
1 - Get cash together.
2 - Find a RE Market that will allow you to use your cash ONLY for all costs (buy/rehab/etc...)
3 - Find a lender that will do REFI loans on Rentals...and what their terms are. The usual terms would be 75% of the ARV (after repair value).
4 - Find a property, in the Market you found, that will allow your to -
a) Buy/rehab cost at less than the terms of your lender for refi (75% or less using the lender above) & where that total cost is not more than the available funds you have on hand.
b) Buy/rehab the property
5 - After the "seasoning period" required by your lender, get the property refinanced.
6 - Take the cash from the refinance (this is why you use cash to start with...and not a loan) and repeat Steps #4 - 6...as many times as you want/can.
Note: After a certain point, or even in the beginning, you may need to involve cash partners to get the needed cash together, or a credit partner if you can't get approval for the refi's.