talk about a walk of shame, got 2 weeks off work and the first thing i do is not practice daily property analysis. but now am back to my regular routine. hence this one 

Price 1% rule =desired rent
139,9000.011399
Des Moines, IA 50316
price 139,900
closing co 2000
monhrent 1,500.00 after i move out plus $620 rent
inspect500
total cost143,900
Loans
price 139,900Down % |
downpay4896.53.50%
total loan135,004
Money Needed =$8,858
MONTHLY ESPENSES
PAYMENT$582
tax $203M insureH insure
insurance $15911049
vacancy755%
repairs755%
management00%
cap 187.512.50%
utilities 18012.00%
TOTAL$1,462
EVALUATION
MONTHLY INCOME =38.50
YEARLY CASH FLOW=462
CASH ON CASH =5%8%+ good