Hi BP family,
I'm new to REI. Just finished Brandon Turner's Book on Rental Property Investing and wanted your help to see if I have my property analysis correct in regards to Cash Flow and CoC-ROI.
The property that I am analyzing is: 3314 W 100th St, Cleveland, OH 44111
Listing info:
-Duplex
-4 bed / 2 baths (2/1 per unit)
-3,097 square feet
-Listed on realtor.com for 449 days. Pro: Possibility to offer much lower than asking price. Con: Property could need MAJOR repairs. No inside pictures on listing.
-Unfortunately, no pictures of the inside and the listing has little information about the property. Let's just estimate a $15,000 rehab.
Purchase Info:
-Purchase price: $57,000
-Down payment (25%): $14,250
-Interest rate: 5% @ 30 years
-Closing costs: Est. $3,000
-Estimated repair costs: $15,000
Rental Info:
-Total rental income: $1,400 (This number is from Rentometer, which shows an average rent of $700/2b unit in this area)
Monthly Expenses:
-Mortgage (P&I): $229.49
-Property tax: $180 (tax rate for this zip code is 3.8%)
-Insurance: $14 (Got this estimate off realtor.com)
-Repairs/maintenance (5%): $70
-Vacancy (8%): $112
-CapEx (10%): $140
-Property Mgmt (10%): $140
-Utilities: $0 (Let's say all utilities will be paid or reimbursed by the tenants)
-Lawn care: $60 ($30 x 2 mows per month)
Final Calculations:
-Monthly expenses: $945.49
-Total invested cash: $32,250
-Monthly cash flow: $453.51
-Cash on Cash ROI: 16.87%
Did I do this right? Am I missing anything?
Thanks!