Hey guys,
I've been searching the MLS daily and come across some decent properties..I decided to search for multi units specially ones that have been on the market for a very long time. I came across a 3 unit that has been on the market for over a year! I figured it was extremely over priced..but I ran the numbers and it seems almost amazingly good..? Maybe im missing something substantial.
The house was listed for 229k and has been dropped to 190k..im confident that I would probably get the home at around 170k. The home is a triplex and total income of $3,400 as it currently sits. It appears to need work, but the rents are extremely good compared to the selling price of the home. I ran it through the calc..and this is what I got based on a purchase price of 170k.
Purchase Price: $170,00
Down Payment: $34,000 (20%)
Loan Interest: 4% (Estimate) 30 years amortization
P&I: $649.28
Taxes: $616.67
Vacancy: $340 (10% Guesstimate)
CapEx:$340 (10% Guesstimate)
R&M: $340 (10% Guesstimate)
Management: $340 (10% Guesstimate)
Based on the above my total monthly expenses would be $2,625.95 and an income of $3,400 leaving a cashflow of $774.05.
Am I missing something?? How is this house still on the market? Even purchasing at full price of 190K the purchase make sense..
I'd appreciate any input.
thanks!!