Hi @Tom Vic, that looks pretty good for a suburb deal. I originally thought that was the way to go when I got started but I found suburb multi-families to be priced too high to get the kind of returns I was looking for. That said, you're getting $325/door which is not too shabby.
One thing I like to do, even though I don't purchase all-cash, is run cash-on-cash #s. I see a lot of folks on here doing that so I like to compare how others are doing with my own deals. It's a quick and dirty way to see if I want to pursue something. I try and shoot for a minimum 10% cash-on-cash. Using your #s:
Rent/yr ($23940)
-10% vacancy ($2394)
-10% capital expense ($2394)
-10% prop mgmt ($2394)
- taxes (~$5000, rough guess)
- insurance (~$1000?)
- utilities ($55 x 12 = $660)
= yearly cashflow, $10098
Cashflow per yr/purchase price = $10098/$117000 = 8.63% cash-on-cash
So not bad at all, especially for the burbs. I am looking at about 9% with my most recent deal (city), but I was super stoked with the condition and location so I don't mind coming a little under. Last year I hit 12.5% (also city), but that one required some elbow grease to get it up to snuff.
Even though I used COC as a benchmark, my true returns are greater due to financing and doing my own prop mgmt.