Below is my best performing property (SFH) I currently have. It's in a nice suburb of Milwaukee with a good school district (B+ Neighborhood). The area has a nice mix of cash flow and appreciation. It took some minor repair work, but the biggest expense was filling a pond. I've had this for about 10 months and bought the property under value and have experienced forced/natural appreciation due to the time and minor rehab.
I’m seeking a second opinion to gauge if this was a good investment or not and why. Next year I will be making another purchase, so I need some confirmation or not on this. The market has risen so finding another property in this area at a similar price will most likely result in a $20k rehab budget.
CapEx always gets me in my analysis. The figure below comes from a spreadsheet I put together. I took the year, replacement cost and lifespan of all major items to arrive at this number, then added a 10% buffer.
My closing costs were a little high due to 25% down and paying points to hit 4.125% interest rate.
I have some equity and would like to keep growing my portfolio. Can I use this for my next purchase? How? I can save about $20k/year so it is slow growth for me.
Thoughts?
Purchase Price $112,000
Rent $1,450
Appraised Value $134,000
Rehab $7,500
Vacancy $120.83
Mortgage Payment $407.11
Taxes $257.50
Insurance $41.97
Maintenance $50
Future Cap-Ex $182
PM $145
Lease Fee $41.67
Total Monthly Expenses $1,264
Projected Cash Flow $203.92