Okay location is in a small CITY!, however looking at the microeconomics and the city seems to be appreciating slowly per year. The vacansy rate is around 2-5% over the last 3 years. Here is the numbers.
Rooms: 6 bedrooms 2 bathrooms
Tenants:
3 tenants
Unoccupied rooms: None
Rent for tenants:
2825$/month = 941$ each
Average yearly Income: 34, 200
Property Listed Price: @$299,000
Offered Price: $290,000
EXPENSES
Taxes: $1722 per year = 200
Insurance: 200
City water 150
Lawn 160$
Estimate for Vacancies: 5% 142.5
Its actually 5.2%
Repair: 7% 170
Property Management (10%) 285-> She told me she can have a friend watch and care for the property for me
Mortgage: 5% down(14,500) at 2.3% for
1206(adjusted)
Expenses total: 2228.52$/month
Cash flow= 596.48
NOI: 7157.76
ROI = NOIx12/14,500 = 49%
Okay guys so Looks like my Cash flow and ROI is GREAT. Please confirm I did numbers right. The other thing is this will be an out of state purchase. Thirdly she told me she has an older couple friend to care for my real estate who lives in the area and is reliable.
I dont want to miss out on a deal since everytime I find one someone steals it from me!! Shouldd i trust her friend to watch over property.