Disclaimer: I'm still an aspiring investor, so take the following with a grain of salt.
Hi @Chris Padgett, when I analyze properties here in the forums, I'm usually much more interested in where a report's numbers come from, compared to what the numbers are. So most of my questions will revolve around that.
A couple things in your report stood out to me. First, what is the source of the purchase funds? A 7% loan with zero points amortized over 5 years doesn't sound like a traditional hard-money lender, nor does it sound like a conventional, conforming loan that I've encountered yet. If you've already been quoted this then great, but if not then I recommend getting pre-qualified with a few lenders and plugging in the numbers they give you, so your analysis is more realistic.
Similarly, where are you getting the $100,000 ARV figure from? I usually calculate my ARVs based on the square footage of the property after it's renovated, multiplied by the PPSQ of recently-sold properties in the area with a similar age, square footage, amenities, and BR/BA count. The $100k number in your estimate seems a little too round and even to be based on something like that, and increasing the property's value by a factor of 5 by investing only $30,000 sounds too good to be true. So I'm wondering if this is just a ballpark figure or if it's informed by the opinion of someone like a local realtor.
Same question applies to the monthly income figure. Is that figure based on conversations you've had with a property manager, by calling up PMs of nearby properties and asking what rent they charge, or a similarly market-based approach?
It's good that you've budgeted 10% each for vacancy and repairs. Judging by the super-low purchase price, and the fact that the rehab budget is 50% higher than the purchase price, I'm guessing the property is pretty old and in a less-than-desirable area. You'll want to add a budget for CapEx and a property manager as well (I use 10% each). Even if your $30k worth of repairs will go toward major components like a roof or foundation repair, you'll still want to stash away money every month for CapEx, so that sudden, major expenses don't wreck your cash flow. And if this property is indeed in a less-than-desirable part of town, budgeting for a PM will mean that you can extract yourself from managing the property if it turns out to be too much of a headache for you.
Speaking of purchase price vs. rehab cost, some lenders won't lend on properties where the rehab cost exceeds the purchase price, so you'll need to watch out for that. Additionally, the purchase price and amount of rehab proposed makes me wonder if the property is currently habitable according to city codes. If it's not, you won't be able to use a conventional loan (i.e. one that gets re-sold to Fannie Mae), so an entire category of funding will be unavailable to you and you'll have to go with either hard-money, a loan from a friend or family member, seller financing, or some other kind of non-traditional source of funds.
Those are my biggest questions for now. Hope this helps.
Richie