I'm a bit new to all the terminology. I had a new roof and new electrical done as well as the plumbing completely gone through (house froze for two years). All new light fixtures as well as a new kitchen. The furnace was gone through by an HVAC buddy and the water heater is newer. So I'm assuming my capital expenditures (big ticket items?) should be very low.
My maintenance should be close to zero the first year due to helping one of my contractors save his house during the record flooding last week.
I assumed a vacancy rate of 1 month vacant every 12 months.
I live a block from the property so my Property Management costs are zero.
As to ARV, my buying agent estimated $80k-$90k. I feel she is high since I know every property on the market in my area and know my specific area well. Maybe I'm wrong but I'd rather be wrong to the low side.
Insurance (rental dwelling policy) is $55/mo.
I have to say, your numbers came in quite a bit lower than mine and frankly sound horrible. Are you guys saying the ROI is good?