Thanks for all the replies! As a newer investor, I am interested in long-term cash flow. @Anthony Wick I agree with your theory on using current rental rates and utilities and not projecting on potential higher cash flows. Also each unit has separate water & electric meters. Garbage is included in taxes.
@Joe P. the major expenses are taxes, property insurance, capX, and ground maintenance. These would also be self-maintained.
$270,000 with $67,000 downpayment and $9000 closing cost
- Income: $2350 per month
- Expenses
- Mortgage: $202,500 @ 4.875% will be 1,071
- Taxes: $3218/year or 268.16 per month
- Insurance: $166 per month
- Flood insurance: outside flood zone
- Property Management: self managed
- CapX: (10% of gross rent) at $235/ month
- Maintenance: (10% of gross rent) at $235/month
- Vacancy: (5% of gross rent) $117.50
- Property doesn't have common amenities.
Other than the roof (not leaking, just 12 years old) everything is in good shape (A/C, appliances, updated electrical, etc.) If rents were to be increased, painting the exterior was also included in the $10,000 exterior cost.
Simple cash flow is $257.34/month and 4.03% cash on cash return. Just seems too little for the amount of cash outlay. My thoughts are to let it pass, as the return isn't there.