Pre-construction condo is done, House is delayed

January 2005 – My New Construction Condo #1 is done. My New Construction SFH #1 hasn’t even had it’s foundation poured!

I have been advertising on craigslist for the past month and have a renter ready to move in. I literally leaving the closing table and meet him at the condo to give him the keys! I didn’t do as well as I had hoped on this condo because January is not a good rental month. My renter negotiated an 18 month lease at $1225/mo which is a great deal for him!

Here are my numbers:

$212,800 purchase price
$21,000 down + $8,000 tax reserves (Got screwed here for closing in January)
$148,000 mortgage 1 (4.875% 1 yr ARM int only)
$40,000 mortgage 2 (6% heloc prime – .25%)

Rent $1225/mo
mort 1 = $600/mo
mort 2 = $200/mo
insurance $20/mo
HOA = $161/mo
taxes = $50/mo (only $50 this year due to tax reserves collected at closing)

Cashflow = $1225 – $600 – $200 – $20 – $50 – $161 = $194
COCR = 8%

About Kenric

My blog about living life to the fullest by generating passive income through real estate, business and online investments.
This entry was posted in Real Estate. Bookmark the permalink.