@Tanya F.
@Tanya F.@Account Closed
Here are the numbers. Leave me some comments if you'd like.
Asking Price: ~$200,000 (willing to negotiate)
Terms: 30yr amortization at 3% which raises after time (rate/time negotiable) with a 15yr balloon (also willing to extend if everything has went well)
Mortgage Payment: 843.21 (this is with 3% FIXED rate, so in reality, at some point it would be higher)
Monthly Rents: 885 + 865 = 1750/mo
Vacancy: 8.5% (seller says 0 vacancy)
EXPENSES:
Insurance: $41.66/mo $500/yr (actual quote: $494)
Property Management: $175/mo (would be managing myself, but always build in property management)
Repairs and Maintenance: $300/mo ($150/unit, although the house is in great shape and will not need these kinds of numbers for some time)
Property Tax: $291.67/mo (a touch less than $3500/yr from tax records)
Sewer and Water: ~$50/mo (utilities came to roughly $43/mo on avg. Tenants currently pay sewer and water, is this typical for the area?)
Total Expenses: $858.33/mo
NOI: $742.92/mo
Cash Flow: -100.29/mo
Cash on Cash Return: -5.73%
As you can see, the numbers are not working for this property. That is, with the numbers I've entered. I realize my maintenance costs might be high, but I'd rather find a deal that can swing those numbers than to shoot myself in the foot later on. Thoughts?
In order to make this property cashflow at ~$100/door, I'd have to offer SIGNIFICANTLY lower, say ~$120000. Then there is the adjustable rate that I haven't even factored in yet. The property appraises at $127000.
Comments/Questions/Concerns? Let'em fly!