This is the second of three formulas for buying a rental property. In this version the rental is purchased with a down payment of 20% and a fixed rate loan of 80%.
Here are the assumptions:
Here are the Assumptions
Purchase a Rental with a Loan Formula | |
Purchase Price | 150,000 |
Loan @80% | 120,000 |
Down payment @20% | 30,000 |
Loan costs (1 point + $1500) | 2,700 |
Closing costs (escrow and title) | 3,500 |
Fixup and holding costs | 13,800 |
Total Cost to Purchase | 50,000 |
Rent earned on the property | 1,430 |
Monthly principal and interest @4% 30 year fixed | 573 |
Monthly property taxes | 150 |
Monthly property management | 95 |
Monthly insurance | 85 |
Monthly maintenance | 100 |
Total monthly expenses | 1,003 |
Monthly net | 427 |
Annual Gross | 17,160 |
Annual Net | 5,124 |
Summary: If you can buy the property for $50,000, fix it up for $13,800, and get $1430 rent, you will net $427.00 per month. (Remember, income taxes on the net are not computed in this formula, nor are the mortgage tax deduction and business expense deductions calculated).
If you enjoyed reading this article, and want to find out more,
just CALL CJ at (530-906-4715) or subscribe below.
Get the latest posts delivered direct to your email