All Forum Posts by: AJ Smith
AJ Smith has started 74 posts and replied 144 times.
Post: St Paul 203k Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
Hi @Joe Schaak,
Thanks for the input! I'm going into my last year at the University of Iowa, but I plan to accept a Job in the Greater Twin Cities Area after graduating next May.
Post: House Hacking Reserves - Analyze for PM or No?

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
Hi all,
I'm analyzing for 28% reserves (4/7/7/10 Vacancy/Repairs/CapEx/Prop. Mgmt) and am having a lot of trouble finding viable deals.
I recently added the 10% Property Management expense to my analyses, and once viable deals are now being completely gutted by the extra 10%.
For the HouseHackers and successful investors out there, do you analyze for a 10% PM fee? Do you self-manage and ignore the 10% in your analyses? How do you work around the additional 10% when working for viable deals?
Post: Columbia Heights (Minneapolis) MN Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
@Jacob Johnson found out its on sale; 1 year for $49 - just subscribed! Thanks!
Post: St Paul 203k Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
@Daniel Anshus ah understood, my mistake. That MLS number was a holdover from an analysis that didn't pass the sniff test.
Could you elaborate more on the Payne-Phalen point? The Crime Rating from Trulia is Low (tried to use the Minneapolis.gov site but there's so much information and I'm not sure how to best interpret it.) ---- is there another reason why this area isn't seen as a good area to invest?
Post: St Paul 203k Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
@Daniel Anshus we may be looking at a different house.
On Zillow this house does not look like a tear down, it looks like its in decent condition but a little dated. Also its only been on Zillow for 5 days, not 200+.
Where are you pulling your numbers/info from?
Post: Columbia Heights (Minneapolis) MN Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
@Jacob Johnson appreciate the feedback. I will stop taking listing rents at Face Value and start doing comps with other places in the area.
Post: St Paul 203k Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
PROPERTY INFO | |
Property Address | 594 Brunson St, STP 55130 |
MLS# | 5352326 |
Number of Units (Duplex, Triplex, 4plex) | 2 |
Bedrooms/Bathrooms | 4/2 |
Crime Level (Low/Medium/High) | Low |
Property Listing Price Your Offer Price |
$ 139,900.00 $ 129,500.00 |
Rehab Needed? (None/Light/Medium/Heavy/Full) | Heavy |
Square Footage | 1,501 |
Rehab Price/Square Foot (Refer to Key on Right) | $ 35.00 |
Total Rehab Estimate | $ 52,535.00 |
Total Cost (Purchase + Rehab) | $ 182,035.00 |
MINIMUM Down Payment Required for Purchase | $ 6,371.23 |
Conventional Loan Amount (Total - Down payment) | $ 175,663.78 |
FULL OCCUPANCY CASH FLOW | |
Est. Monthly Rent (using www.zillow.com) | $ 2,200.00 |
1% Rule (Rent should be 1% of Purchase + Rehab) | $ 1,820.35 |
Does this PASS the 1% Rule? | YES |
Est. Monthly Payment (PITI + PMI) - Mortg. Calculator | $ 1,296.41 |
Est. Monthly OpEx (PITI + PMI + Utilities + Reserves) | $ 1,994.41 |
Est. Monthly Cash flow (Rent - OpEx) | $ 205.59 |
CoCRoI | 38.7% |
EQUITY AND PROFIT | |
$ 192,000.00 | |
Flip "Profit" (Equity) | $ 16,336.23 |
Return on Down Payment Investment | 256.41% |
ASSUMPTIONS
Utilities (Varies by Property) | ||
Electricity | ||
Water & Sewer | 100.00 | |
Garbage | 60.00 | |
Shoveling/Lawn Care | 120 | |
Total | $ 280.00 | |
Reserves | ||
Vacancy (%) | 5.00% | $ 110.00 |
Repairs & Maintenance (%) | 7.00% | $ 154.00 |
CapEx (%) | 7.00% | $ 154.00 |
Management Fees (%) | $ - | |
Total (19% Reserves) | $ 418.00 |
=================================================================================================================================================
Original Listing Price is $139,900. Offering $10,500 below asking price b/c that's where the numbers work, given $1100 in rent after a heavy rehab of the two units.
Heavy rehab implies budgeting for a new roof, updated kitchens, baths, paint, flooring.
St. Paul and Minneapolis rehabbers/ 203k househackers, hope to get some feedback from you. Specifically regarding your thoughts on the rents and the ARV, as I tried my best to estimate those based on Zillow comps.
Thanks,
AJ
Post: Columbia Heights (Minneapolis) MN Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
@James Hamling could you put the pdf on here? I'm not a pro member so it seems they've restricted my access to looking at that analysis.
Post: Columbia Heights (Minneapolis) MN Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
Originally posted by @James Hamling:
3 words: Debt Coverage Ratio....
Thanks for the feedback James.
For my future reference, what would a good deal look like in your estimation?
Is there a specific cash flow number? Equity number? DCR?
I'm trying to find workable deals in my analyses, so I definitely would like to fine tune them if you have any specific tips on what I should look for to improve my analysis skill.
Thanks for your time,
AJ Smith
Post: NE Minneapolis Househack Analysis

- Rental Property Investor
- Bettendorf, IA
- Posts 153
- Votes 75
Thanks for the feedback Steve.
Still a year out from moving to Minne. I won't be househacking in Iowa b/c my job will take me to Minne, but definitely looking into Long-Distance investing back in the Iowa Market.