What would you do? Oakland County Michigan Duplex House Hack

Real Estate Deal Analysis & Advice
6yFollow

What would you do? Oakland County Michigan Duplex House Hack

David Heidkamp
Member since 2017 · 1 post · 1 vote

Hello all,

My wife and I are from the Boston area and recently moved to Michigan to be closer to my wife's family after the birth of our first child. We are living with my wife's Aunt for the time being to save money. We are ready to be out on our own and want to buy a multifamily to house hack for a year or two and then buy a single family house to live in and rent both units of the multifamily. There are currently not many multifamilies on the market in our area and so we are deciding weather to just rent an apartment for a year and hope something comes up next summer, buy a single family house, or finally buy this not so great cash flowing two family. I am trying to get the numbers to work but I don't see any way to get them around the 200/door that I would ideally want. Here are the numbers if you could take a look and give us some advice on what to do.

We would be using an FHA loan and put down 3.5%. House is in very good condition and does not need anything to make it rentable. Both sides are identical 2 large beds, 1 bath, 1050 sq ft with a shared 2 car garage.

Taxes are very high due it being in a downtown historical village. 

If anyone can provide any input, it would be very much appreciated. Thank you!!

Purchase Price: $200,000

Down Payment 3.5% 7000
Closing Costs @2% 4000
FHA 1.75% Fee 3500
Escrow Taxes 4175
Total Cash Down 18675

Income Currently at 860 left side and 800 right side. Rents should be 1100 per side.

Expenses:
Mortgage Principle and Interest 805
Taxes 561
Insurance 110
Mortgage Insurance @1% 200


Vacancy @ 5% 81
Repairs and CapEx @ 12% 201
Lawn and Snow 40

Total Expenses 1998
Net Income at current rents:-318

Net income if rents were 2200: +202/month

1Reply
13 views

Most Popular Reply

Steve Majors
Rental Property Investor · Howell, MI · Member since 2017 · 23 posts · 14 votes
6y

If it's in great shape and needs nothing, and the furnace and roof are in good shape, you could cut your CapEx by about half saving $100. Especially if you are somewhat handy and can do small things yourself. If you're house hacking, you could also do the lawn and snow yourself saving another $40. Also keep in mind you're building equity as you and your tenant pay down the principal. Compare your out of pocket expenses to what you would spend if you bought a SFH. I Think the duplex house hack will win. Try to save enough over the next 2 years to refi it to a conventional with 20% down to get rid of the PMI and lower the monthly payments. Then rent both sides and go buy your SFH. You should easily hit the $200 a door cash flow by then. Good luck!

1Reply
See this reply in the discussion

4 Replies

Jump to latestLatest
  • Connor AndersonBusiness Member
    Real Estate Agent · Grand Rapids, MI · Member since 2017 · 147 posts · 102 votes
    6y

    @David Heidkamp Hi David - if you can qualify for a 5% conventional loan that might make the numbers work better. Also with conventional loans you can get rid of PMI at 80% LTV, which will help your cash flow. FHA loans have PMI for the life of the loan. Let me know how else I can help or if you need a strong agent.

    [email protected]616-648-6353
    1Reply
  • Steve Majors
    Rental Property Investor · Howell, MI · Member since 2017 · 23 posts · 14 votes
    6y

    If it's in great shape and needs nothing, and the furnace and roof are in good shape, you could cut your CapEx by about half saving $100. Especially if you are somewhat handy and can do small things yourself. If you're house hacking, you could also do the lawn and snow yourself saving another $40. Also keep in mind you're building equity as you and your tenant pay down the principal. Compare your out of pocket expenses to what you would spend if you bought a SFH. I Think the duplex house hack will win. Try to save enough over the next 2 years to refi it to a conventional with 20% down to get rid of the PMI and lower the monthly payments. Then rent both sides and go buy your SFH. You should easily hit the $200 a door cash flow by then. Good luck!

    1Reply
  • Aaron Montague
    Rental Property Investor · Brookline, MA · Member since 2013 · 1k+ posts · 777 votes
    6y

    I recommend you pass on this deal.  From what I'm reading, you are not going to get anywhere near your $200 per door mark any time soon. A major skill in the RE world is knowing when to walk away.  In my opinion, this deal is also missing a major monthly expense.

    I don't see Property Management anywhere in your equation.  Which will probably come out to at least 10%.  If you do not put this monthly expense in you are bound to be physically near the house, self managing, until you sell it.

    Are the sewer and water bills already separated? I didn't see that number in your list. 

    How about trash?

    This looks like an okay house hank only because you don't have to pay the management fee.  If you foresee an increase in value over the next few years, buy this place knowing your only good exit strategy is selling the place.  Here are the numbers as I see this place as a rental at the max rents you mentioned:

    Total Due at Signing $ 55,500
    Mortgage Rate 4.50%
    Length of Mortgage in years 30
    Monthly Mortgage payment $760.03
    Taxes $ 425.58
    Sewer and Water $ 100.00
    Trash $ -
    Heat/Utilities $ -
    HOA/Legal $ -
    Cap Ex and Ops $ 200.00
    Insurance $ 110.00
    Mgmt Fee $ 220.00
    Vacancy $ 110.00
    Total Expenses $1,925.61
    Unit 1 $ 1,100.00
    Unit 2 $ 1,100.00
    Unit 3 $ -
    Unit 4 $ -
    Unit 5 $ -
    Unit 6 $ -
    Total Revenue $ 2,200.00
    Cashflow/month $ 274.39
    Cashflow/year $ 3,292.66
    Cash on Cash Return 5.93%
    0Reply
  • Drew SygitBusiness Member
    Property Manager · Royal Oak, MI · Member since 2012 · 12k+ posts · 9k+ votes
    6y

    @David Heidkamp you may need to adjust your expectations:)

    You won't find many turnkey properties in the suburbs that will have great immediate cash flow. Basic economics will adjust prices to address any market inefficiencies.

    Improving your numbers means finding properties where you can make improvements in the property or rents. The smaller your improvements the longer it will usually take to increase your cash flow.

    If you're handy, you may want to focus on properties that need work and investigate the FHA (203k) loan that allows repairs to be financed into the purchase mortgage.

    [email protected]248-209-6824
    Logical Property Management4.9458 Reviews
    WebsiteView Page
    0Reply
Join the conversationCreate a free account to reply, vote on answers and follow this thread.
Log InJoin for Free