Skip to content
Buying & Selling Real Estate

User Stats

3
Posts
2
Votes
Adam Sandow
2
Votes |
3
Posts

Do the numbers really work with out of state investing?

Adam Sandow
Posted Feb 3 2019, 11:14

I keep running the numbers with out of state investing, and I don't see how people make this work. Would love to hear success stories/strategies! 

Even when I find properties that hit the 1% rule, I just don't see the returns being worth it. 

Here's an example in Jacksonville, Florida:

Purchase Price of a townhome: $116,000

Rent: $1,200/month

HOA: $112

MONTHLY PAYMENT WITH 20% DOWN (including taxes, insurance, and HOA): $775

Expenses-->

Property management: 12% of rent or $144

Repairs (since I'm an out of state investor I'll have to outsource ALL repairs) 15% of rent or $180

Leasing agent (first month of rent): $775 (Leasing agent keeps rent and I pay full month of mortgage 

Unit turnover (one month): $775

TOTAL RENTAL INCOME PER YEAR (assuming 11 months--> One month turnover): $13,200

TOTAL EXPENSES PER YEAR: $3,888

TOTAL MORTGAGE PAYMENT PER YEAR: $9,300

TOTAL CASHFLOW PER YEAR: $12.00

Sure someone is paying my mortgage down and I definitely used conservative numbers, but I just don't see how this is worth it after putting an investment of ~ $23,000 down. The risk vs. reward just doesn't weigh out. 

Sure I could do a BURRRR, but then if you're not in state then you're paying the mortgage, someone to manage it, and taking on high risk. 

Do I really have to leave the Bay Area to continue my real estate investment career???

Thanks for reading everyone :-)

Loading replies...