- Congrats @Brian Ellison! @Taylor L. makes a great point in identifying whether this property falls in line with your end goals. Here are some things to consider:
4.375% on Mortgage rate - About $1,460/month P&I (+ taxes $125/mo + ins $95/mo)
- When you're running your numbers, are you also considering the P&I associated with the repayment of the 401k loan and heloc? That can drastically change your anticipated returns.
I say all the above because I'm looking to renovate this property and attract a higher-end client. Giving this a face lift with new tile, new kitchen counters, dishwasher, and a washer/dryer could go a LONG way, I think. Higher-end 'townhome style' rentals go up to $2,000/month in this area.
Have you factored in the estimated renovation costs into your analysis? It sounds like you can rent it as is without that much renovation which could help in reducing cost. Also any renovations means that the property will be vacant until complete, diminishing your returns as well. One thing to consider is to do the renovations prior to selling as that will warrant a higher listing price.
Good luck!
Nizar Basma