Hello BiggerPockets community!
I just recently joined, and am new to
the real estate investing field. I'm a first time home buyer, and looking to purchase my first multi family unit building. I do have a
few questions, and would love any and all advice/critique of the
below deal. I'll try to make this post as concise as possible, but
please let me know if you need any additional information. Thank you
all in advance!
My Situation:
Looking to purchase a duplex in
Philadelphia, PA.
I plan on occupying 1 of the units.
Due to my job, I work and live overseas
for approximately 6 months per year. My annual expenses are low, and
my income is fairly high.
I plan on going the conventional loan
route. I also expect to fully pay off the mortgage in 10 years or
less.
The Building:
Current purchase price is $365k.
2 beds in each unit.
Both units are fairly updated, so
repairs/value add would be minimal.
Projected rents in that area of similar
units ~$1500/month.
I will be having property management
take care of the rented unit.
What do you all think of the below
metrics? Am I missing anything? Are my percentages too low?
Should I opt for an FHA loan instead of
a conventional loan?
Am I over-analyzing?
Home Price |
$365,000 |
Down Payment % |
5% |
Down Payment |
$18,250 |
Closing Costs |
$14,600 |
Down Payment Total |
$32,850 |
Mortgage Term (In Years) |
30 |
Loan Amount |
$346,750 |
Interest Rate |
7.000% |
|
|
Rent |
$1,500 |
Mortgage Payment |
$2,307 |
Property Taxes |
$300 |
Insurance |
$100 |
Property Management (12%/Month) |
$180 |
Vacancy (5%/Month) |
$75 |
Repairs (5%/Month) |
$75 |
Total Monthly Payment |
$3,037 |
Total Annual Payment |
$36,443 |
|
|
Monthly Cash Flow |
-$1,537 |
Annual Cash Flow |
-$18,443 |
|
|
Monthly Cash Flow w/out Mortgage |
$3,077 |
Annual Cash Flow w/out Mortgage |
$36,923 |