Ibrahim - it's in the town of Orange, and yes property taxes are definitely a killer in this deal! Thanks for that revision to my insurance, I just revised it up in my model, I was keeping it at a constant $1K figure for all the properties I was analyzing and had talked to a lender who agreed with that number, but I think you're more correct than he is. The MLS listing indicates it is a legal 3 family, but yes I'll be sure to make sure I ask for that certificate. The listing indicates tenant pays heat so I'm assuming everything is separated. The only thing owner pays for is water. The condition seems fine, but might require some cosmetic touchup. Thanks for the article I am definitely going to take a look at that.
Bram - you're killing me man! In all seriousness, thanks for those numbers and giving me a reality check. I'm curious to know why you assume 10% for repairs/capex when you're also assuming a $5K rehab initially? Wouldn't it make sense to count for one but not the other? Also, your expenses would add up to 84% of rent, assuming the following:
- property taxes (4.6%) = $767
- insurance ($2400 policy) = $200
- repairs/maintenance (10% of gross monthly rent) = $313
- utilities (2% of home value) = $333
- cap ex (10% of gross monthly rent) = $313
- vacancy (12% of gross monthly rent) = $376
- property mangement (10% of gross monthly rent) = $313
so all that adds up $2,615 on $3,130 of rent --> 84%
isn't that extremely conservative to the point of unreal? i've heard 50% being thrown around BP as a conservative rule of thumb, and I had close to 60% since I thought I was being paranoid. I don't think there's any investment out there (other than all cash deals) that could survive an 84% expense rate, correct?
The deal clearly passes the 1% rule, it's actually a bit above 1.5% which I believe to be incredible in NJ. 2% is basically unreachable unless you find an absolutely killer deal. Your numbers would require a 2.1% rule in order for me to cash flow approx $100 a month (albeit, with my levels of financing at 3.5% down payment resulting in a higher monthly mortgage payment + PMI).
On an unrelated note, how do you get the @ symbol to display a user? I've been trying to figure that one out for weeks now.