Originally posted by @Nate Monson:
@Account Closed If you can find something wrong with my numbers please let me know. :)
I can't really tell what you have in repairs, but you want to treat this like a business and capture all of your expenses. For example, are you putting this in an entity like an llc...most states have an annual fee. Also, you'll have a cost for a cpa to do your books. Cell phone expense, website, advertising, cutting the lawn, electric, snow removal (depending on where you are), pest control, lawn insect control, cleaning after students move out, any software costs for lead generation, tenants payments, online lease generation, etc.... plus how old is the property ($1,700 per yr is low if it's an older property). It's always better to overestimate and catch every expense, than underestimate and think your NOI is higher than it is, because then you'll overpay for the property. Also, some towns have annual rental property inspections, lead paint inspections, etc. When I first started out with student rentals, I probably missed alot of these, but I've now owned student rentals for 28 years, so I'm getting a bit better at estimating costs.