Hi @Gabriel Morales
Congrats on the find! It’s great that you have some of the numbers listed, but you’ll want to try and get rental comps for the neighborhood where the property is located. That will greatly impact rents.
For example, you wouldn’t be able to use the gross rent or adjusted rent numbers, since you’ll technically be living in one of the units.
The numbers also don’t account for any vacancy. In my opinion, even a nice, renovated unit should account for 5-7% minimum. And that will still be across two units, not all three.
I would calculate as follows (based off not knowing the Tucson neighborhood in which it’s located)
Assume you move into the smallest unit and are managing it yourself ($0 for Prop Management), you’d rent out the 705 sq ft unit and the 619 sq ft unit, each renting at about $1.2 per square foot to be conservative
Gross Rent [1,024 x $1.20]: $17,400
Vacancy at 7%: -$1218
Adjusted Income: $16,182
Expenses
Taxes [depends on area]: ~ -$1,550
Insurance [might find cheaper?]: ~ -$1,200
Management (yourself): $0
Maintenance [est 15% gross income]: -$2,610
Net Operating Income
Adjusted Income (kinda) - operatinf Expenses = $16,182 - $5360 = $10,822
NOI = $10,822
(You're getting an FHA Loan at 3.5% down, meaning your loan is $289,403; Assuming at 3% rate, and PMI your monthly payment is ~ $1,400 x 12 = $16,800)
NOI - Debt service = Cash flow
$10,822 - $16,800 = - $5978
If you have more details on zip code, I can provide more accurate tax and rent comps which may make this a better deal! Hope this helps
- Bobby