Hi,
This is my very first attempt to share my property analysis on the forum, and I hope to contribute, if any, to this category of discussion.
I have a rental duplex in Whittier, California. I've been running math on properties that I can find on public listing such as Redfin and Zillow.
Anyway, without further do, here is the detail:
Property: 9504 Maxine St. Pico Rivera, CA 90660 (Redfin link: https://www.redfin.com/CA/Pico-Rivera/9504-Maxine-...)
Asking: $400k
Sq-ft: 1,419
$/sq-ft: $281.89
Cost Assumptions
Purchase Price: $400k
Down pmt: $100,000 (25% as required for investment property)
Improvement: $15,000 (TLC needed per property description)
Closing Cost: $6,000 (assuming 2% of financed amount)
Total Cost: $421,000
Initial Cash Outlays: $121,000
Financing Assumptions
Finance amt: $300,000
Int rate: 4.750% (estimated only)
Mortgage years: 30
Mortgage monthly pmt: $1,565
Expenses (annual)
Property Tax: $5,200 (assuming 1.30% if the purchased price)
Insurance: $876 (based on Redfin estimate)
Maintenance & repairs: $5,000
Utilities: $0 (Tenant pays utilities)
Total Expenses: $11,076
Revenues
Est. Monthly Rent: $2,500
Annual Rental Income: $30,000
Ratios
Cap rate: 4.73%
Cash on cash return: 0.12%
Monthly cash flow: $12
Not sure if it is a good property to buy. All opinions are welcome. Thank you!