![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/631160/small_1621943725-avatar-jimithin7000.jpg?twic=v1/output=image&v=2)
20 June 2020 | 9 replies
He was asking 159,000 and would perhaps entertain owner financing.I want to stay in those areas as I will manage the properties myself and driving over 20 minutes to cut the grass or plow snow is not realistic for me.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/684232/small_1621495409-avatar-johns605.jpg?twic=v1/output=image&v=2)
27 August 2017 | 5 replies
A second home (not rented) a 13,000 dollar snow machine, a $30,000 dollar boat.
4 September 2017 | 22 replies
One of the current tenants gets a discount for lawn care and snow removal so I didn't even think about property maintenance.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/632125/small_1696604617-avatar-chrisg141.jpg?twic=v1/output=image&v=2)
1 September 2017 | 0 replies
Are maintenance costs higher in general due to snow and ice?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/386273/small_1621448283-avatar-gregm29.jpg?twic=v1/output=image&v=2)
3 September 2017 | 2 replies
$220 Vacancy/minor repairs/maintenance $220 a month for water/sewer/trash/landscape/snow (actual should be way less) $1000 debt serviceNET loss of $160 a month The cash flow is terrible of course, but that is mainly from the outsized taxes which was from what I can tell from tax records an extra school levy, total taxes for 2016 were $2341 on same valuation.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/782538/small_1621497301-avatar-aaronp67.jpg?twic=v1/output=image&v=2)
6 September 2017 | 6 replies
I'm wondering what the standard is for snow removal?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/705769/small_1694647647-avatar-kirinxanxus.jpg?twic=v1/output=image&v=2)
5 September 2017 | 16 replies
I could only use it 6months of the year as it's not really vehicle to drive during SNOW season.
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/772425/small_1694577686-avatar-kellya27.jpg?twic=v1/output=image&v=2)
6 September 2017 | 8 replies
What about lawn care/snow removal, pest control, legal, accounting, and other miscellaneous expenses.Are there other Rehab/repairs needed other than the ones mentioned?
![](https://bpimg.biggerpockets.com/no_overlay/uploads/social_user/user_avatar/585827/small_1621493187-avatar-wparks.jpg?twic=v1/output=image&v=2)
13 September 2017 | 11 replies
I know that <5,000 sqft you do not)Legal: $3,500Other: $16,000 (Budget for unforeseen issues)Tap & Capacity Fees: $27,515 Building Permit Cost: $2,391.17 (estimated $706K total costs)Site Plan Review: $224.64 ($100 + $.015 p/ sqft)Wastewater Capacity Fee: $750 per unit x 8 = $6,000Water Capacity Fee: $750 per unit x 8 = $6,000Meters: $300 per x 8 = $2,400Water Tap Fees & Install: $300 per unit + 900 installation = $2,400 +900 = $3,300Wastewater Tap Fees & Install: $300 per unit + 800 installation = $3,200Facilities Tax: $4,000 - ($500 * 8 units, I am assuming this will change as I haven't asked solid numbers )Total Development Costs: $783,785 (8 units costing $94, 848 each, which I think is high)Proforma CF $ - Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Income Rental Income (Increase 2.5%/yr) 2.50% $ 79,200.00 $ 81,180.00 $ 83,209.50 $ 85,289.74 $ 87,421.98 $ 89,607.53 $ 91,847.72 $ 94,143.91 Vacancy (10% in Yr1) 5% $ 7,920.00 $ 4,059.00 $ 4,160.48 $ 4,264.49 $ 4,371.10 $ 4,480.38 $ 4,592.39 $ 4,707.20 Gross Income $ - $ 71,280.00 $ 77,121.00 $ 79,049.03 $ 81,025.25 $ 83,050.88 $ 85,127.15 $ 87,255.33 $ 89,436.72 Expenses Real Estate Taxes $ - $ 9,000.00 $ 9,090.00 $ 9,180.90 $ 9,272.71 $ 9,365.44 $ 9,459.09 $ 9,553.68 $ 9,649.22 Insurance 2.50% $ 3,000.00 $ 3,075 $ 3,152 $ 3,231 $ 3,311 $ 3,394 $ 3,479 $ 3,566 Trash Collection ($250/unit) 1% $ 2,000.00 $ 2,020 $ 2,071 $ 2,122 $ 2,175 $ 2,230 $ 2,285 $ 2,343 Common Utilities 2.11% $ 2,400.00 $ 2,451 $ 2,512 $ 2,575 $ 2,639 $ 2,705 $ 2,773 $ 2,842 Management Fee (10%) 10% $ 7,920.00 $ 8,712 $ 8,930 $ 9,153 $ 9,382 $ 9,616 $ 9,857 $ 10,103 Repairs/Maintenance 3.00% $ 2,138.40 $ 2,313.63 $ 2,371.47 $ 2,430.76 $ 2,491.53 $ 2,553.81 $ 2,617.66 $ 2,683.10 Turnover/Redecorating 1% $ 2,000.00 $ 2,020 $ 2,071 $ 2,122 $ 2,175 $ 2,230 $ 2,285 $ 2,343 Snow Removal/Parking lot cleaning 2% $ 1,500.00 $ 1,530 $ 1,568 $ 1,607 $ 1,648 $ 1,689 $ 1,731 $ 1,774 Landscaping 2% $ 2,000.00 $ 2,040 $ 2,091 $ 2,143 $ 2,197 $ 2,252 $ 2,308 $ 2,366 Admin Fees 1% $ 1,200.00 $ 1,212 $ 1,242 $ 1,273 $ 1,305 $ 1,338 $ 1,371 $ 1,406 Total Expenses $ - $ 33,158 $ 34,463 $ 35,188 $ 35,930 $ 36,690 $ 37,466 $ 38,261 $ 39,074 Net Operating Income $ - $ 38,122 $ 42,658 $ 43,861 $ 45,095 $ 46,361 $ 47,661 $ 48,994 $ 50,362 Property Value @ 8 CAP $ - $ 476,520 $ 533,223 $ 548,258 $ 563,686 $ 579,517 $ 595,761 $ 612,428 $ 629,530 Obviously, Once I account for my debt service (DS), say $758,000 @ 5.25% for 240 months ($5,108 p/ month), I am under water.Year 1 NI [$38,122] - DS [$61,296] = -$23,174 = Meaning I cannot do this project.......