@Scott E.
Thanks for the response. Here are my numbers I have so far and they are rough numbers.
The property in question is a brand new property in a suburb north of Dallas/Fort Worth. One unit is 1610 SF, office/medical, $26 NNN, $523,000.
I am prepared for a down payment of 30-38% of the purchase price: $157,000-$195,000 (no wonder it's a barrier to entry with these amounts). I also have the funds for closing costs and capex. I have budgeted another $50,000-$75000 for this. I'm going with the 38% down payment.
Using an online commercial property calculator, based on a 8.5% interest rate, 25 year terms, and $195,000 down payment, the final numbers are $2641 per month. If the interest rate went down to 7.5%, the final amount is $2423. I'm hoping to buy points if that's possible and refinance in the future.
As for the rent, 1610 SF x 26= $41460= $3488 per month. Since I will hire a property management company, that's a further 10%: $3488-$348= $3140 per month. Based on the difference between the mortgage payment and rent, I can come out ahead by several hundred dollars.
As for the cap rate, using a caprate calculator, 523,000/41460, 35% operating expenses, 5% vacancy rate= 4.9% caprate, bringing at 30% operating expenses, that's 5.3% caprate. Even with those numbers, I will come out slightly ahead. I guess the key here is to wait until interest rates go down by several points in order to make the numbers more manageable, preferably down to 5%.
These are still rough numbers and I know I'm probably missing something or multiple items. Your input would be greatly appreciated. Thanks.