Thanks Jacob, I adjusted the expenses to about mid from the suggested.
I have a verbal commitment to sign a 1 year lease, and they want to move in March 1. Which is why I had the vacancy set so low (first year anyway). It is about an hr away from me. I figured in Property Management expenses too, but I don't know that is necessary since we only have 1 other rental (my mom), not cash flowing there. Mostly expenses would be for any unplanned repairs, and I could shift the management to the repair column. But to get the $105k it would require another $15k more invested.
876 square feet. 2 bedroom. 1 bath. Loft/Landing/Office space.
This property is located in a nice quiet neighborhood, corner lot and a large, heated 2 car garage.
financing planned.
I will use a HELOC that I have for 6/mth at .99. To purchase and likely pay off with savings(investment account) after the 6mth. Depending on the new rate.
The numbers aren't blowing me away, but I took out the heloc to get moving and I have no other debt. It was a deal offered by a wholesaler, who has dropped her $ to $500.
Thanks!