@Spencer Cornelia Those are some awesome numbers!
In 2017, I had a similar mindset. I wanted to offset as many of my expenses as possible. I purchased a 3-family for $295K in CT using FHA. Had to put little money down and almost no repairs as the house was renovated in 2015 (although I did some painting myself).
The unique part of this purchase was that 1 of the 3 units was being rented by room. The 3 Units consist of a 5-br 2-bth apartment and two 1-br 1-bth apartments. The 5 bedroom was fully rented at closing, and landlord was paying all utilities + cable and internet.
Anyways, here are numbers on average over 14 months as they can change month to month.
INCOME
Room Rentals (average over 14 months): $3,835
1 Bedroom: $800
Total Income: $4,635
EXPENSES
PITI + PMI: $2122
Cable, internet, gas, electric, water, water & sewer tax (average over 14 months): $832.50
Total Expenses:$2,954.50
Net: $1,680.50
This is also with me living in the larger 1 bedroom apartment, which when I leave, I'll be able to rent for an additional $1,000/month.
Although these numbers are actual and don't consider budgeting for vacancy, CapEx, Maintenance and the like, House Hacking is a hell of a thing! Definitely works if you run your numbers right.