Thanks @Matt Geerts it was a little rocky but it sounds like we should be able to get it to the finish line. See the below analysis;
PP - 210k, DP - 42k, CC - $2500, Apprailsal - $500, Rehab - 15k, ARV - 250k
Rent UP - $1250, Rent Down - $850, Garage - $300 (blended for 6mth lease) = $28800 - $2500 (2 months for loss of upstairs reno) = $26300/year
Expenses - VAC - $170, Util - $220, Ins - $200, Prop Tx - $150, Repair - $200, Tenant Gifts - $25 = $11580/year + Mortgage ($706.61/mth) $8480/year = 20020
CF = $6280
PA (3%) = $7500
PR = $3520
AA = $25000
Total = $42300
ROI = $42300/$60000 = 71%
Were hoping to have a $1250 upstairs rent for the new tenant and have them pay 60% of the utilities. When we renew the basement or turn over that tenant, we will push the remaining 40% of utilities.
@Account Closed we aren't putting any capital in the deal. I am the working partner that found the deal, qualifying for the mortgage, completing and managing the rehab, and property managing. We will re-finance in 2-5 years where, where the financial investor will get their initial investment back and we will split the rest of the profits/cashflow 50/50.
It has had lots of ups and downs but is turning out to be a great learning experience and should be quite profitable for our first deal. Knock on wood we can still get it to the finish line without any more issues.