Hey everyone, thanks for the great resource here. I have learned a lot since becoming a member and am about to pull the trigger on my first property. I live in DC so the prices here do not warrant a buy and hold strategy so I expanded my search out to smaller cities in Virginia. I settled on a duplex in Roanoke. Listed at $88k (on the market for 250 or so days), offered $78, seller countered at full list price (umm ok), I threw them a bone at $81.5, and they countered at $82k. Ohhhh k, so I guess I can get it for $82.
The numbers are below
Income:
Unit A Rent: $495
Unit B Rent: $555
Unit B Pet Fee: $10 (wow)
Vacancy Estimate: 8.3% (one month/year)
NRI: $972/month $11,660/year
Expenses:
Management: 10%($97/month)
Leasing Fees: $75 (only for turnover, not renewals)
Repairs/Maintenance: 10% ($97/month)
Taxes: $54/month
HOI: $65/month
Utilities (water): $80/month
Lawn Care (every other week for half the year): $38
NOE: $444/month, $5,324/year
Mortgage (20% down @ 5.125%): $357
NOI: $528/month, $6335/year
Cash Flow: $171/month, $2049/year
Expense Ratio: 45.7%
Cap Rate: 7.7%
Rent/Value Ratio: 1.29%
Cash on Cash Return: 10.9%
Anything that you guys see I may be missing? Are my numbers pretty solid? Cash flow is not the greatest but the rents are under market right now and the tenants have been there for 2+ years so the vacancy rates are good and I should be able to raise rents when they move on (that $10 pet fee was ridiculously low).
Appreciate your thoughts.