Hey guys I've been doing some research on house hacking for the past 3 months and I think I'm ready to get my feet wet.
A little about me. I just turned 21 two months ago, I have a FICO credit score of 759 and I make 100k a year through w2 salary. I work as a software engineer in a pretty stable company so I'm not super concerned with losing my job. Even if I did, my expenses right now are pretty low and I am confident that I could use my skills to pay some of the property expenses myself if I had a high vacancy for some reason.
I just recently moved to Milwaukee, WI to live near my mentor. The opportunity cost of staying in Houston became too much.
MY GOALS:
PROPERTY I AM LOOKING AT:
The property is sitting on a double lot and has a full basement. Unit 1 is currently occupied at $1000 rent, Unit 2 is occupied at $900 rent, and Unit 3 on the third floor is currently vacant but if I lived here I'd be living in the 3rd unit which is the smallest, and get a roommate in the 2nd bedroom for around $400 a month.
THE PROPERTY EVALUATION:
- Purchase Price: $219,000
- Gross Potential Income (GPI): $27,600 | Sum rents multiplied by 12 months
- Vacancy loss: $1,380 | GPI multiplied by 5% as a fund in case there's unit vacancy
- Gross Operating Income (GOI): $26,220 | GPI - Vacancy loss. This is the property cashflow after potential losses
- Property Taxes: $4,905 | Purchase price * 2.24% Milwaukee county property tax
- Net Operating Income (NOI): $20,260 | GOI - Taxes. Income after all expenses not including mortgage
- Replacement Reserves Account (RRA): $7,000 | Long term repairs and costs. This is honestly just an arbitrary figure I threw in here. I have no idea how to calculate this (someone help)
- Mortgage payment: $1,540
- Before Tax Cash Flow (BTCF): $11,720 | NOI - RRA - Mortgage. equals to the cash flow the property will produce before taxes
(Note: These numbers aren't accounting for some operating expenses such as maintenance and utilities)
Now, these next set of values are calculated without taking into account I am using an FHA loan. The calculations are made using 25% as the downpayment. The reason for this is to crunch the numbers as if it were a normal real estate investment, so I can get a more accurate picture.
- Capitalization Rate: 9.251232877 | (NOI / Property Price) calculates return on investment
- Cash on cash return: 21.4063926941 | (BTCF / 25% of Purchase Price) return on investment assuming you used leverage
- Debt coverage ratio: 13.15597403 | (NOI / Mortgage)
If anyone is wondering where I got this formula from, it's called the S.E.O.T.A formula from a book called "Buy it, Rent it, Profit". This is a "dumbed" down version of that formula.
I failed math two years out of the four years that I went to high school. If someone could do a double check on these numbers I would greatly appreciate it. Also if you guys see anything that looks funny or know of a simpler formula I could use to evaluate properties please let me know.
I scheduled a showing tomorrow. I'm going to give the property a walk around with my roommate who is a home contractor. I'm hoping he can help me spot some red flags. The plan is, if everything checks out I am going to put an offer at asking price and do my due diligence during the inspection period. I'm hoping everything checks out and maybe I can find a few cosmetic things that can help me negotiate the price right now. Or I might just back out completely if I don't like it.
A FEW THINGS I AM CONCERNED ABOUT:
- It seems like in a lot of markets homes are at an all-time high, I'm thinking it's still worth it to buy even if I pay a little bit of a premium.
- I'm a little worried about the moratoriums on evictions that were placed during covid allowing tenants to not pay rent
- By purchasing this property I am basically inheriting 2 units full of people. I need to do my due diligence to find out who these people are and how long they have left on their leases. I have no idea how much effort the current landlord put into screening these tenants.
- The property only has street parking on a street that has a few bars down from the property. I'm a little worried about the parking situation for a triplex that has 8 bedrooms.
- I'm not super sure about what things are going to need fixing on the property, there seems to be a lot of slumlords out here in this county. But I guess I won't find out until I get there and check it out - I think I'm gonna need a CPA cause Idk what I'm doing at all
MY PERSONAL FINANCES:
- $10k in savings
- $1k in actual cash
- $17k in bitcoin (give or take at current price)
- $3k in silver
- $2k in a Capital One Roth IRA savings account (I did this by accident thinking it was a normal Roth IRA. I'm hoping I can liquidate this towards the house purchase and not pay taxes on it)
- $3k in a Roth IRA (I know this looks weird. I just don't know wtf I'm doing lol)
I'm probably going to need to have a way bigger nest egg in case anything goes wrong or happens to the property, my job, or me while I own a home.
I would appreciate any advice you guys have on what I wrote above or tips on how to inspect the property, what to look for, etc.
Also if you currently live in the Milwaukee area feel free to hit me up. I am currently working on a startup here with 3 colleagues and would love to network with you guys.
A little about me. I just turned 21 two months ago, I have a FICO credit score of 759 and I make 100k a year through w2 salary. I work as a software engineer in a pretty stable company so I'm not super concerned with losing my job. Even if I did, my expenses right now are pretty low and I am confident that I could use my skills to pay some of the property expenses myself if I had a high vacancy for some reason.
I just recently moved to Milwaukee, WI to live near my mentor. The opportunity cost of staying in Houston became too much.
MY GOALS:
- I don't want to pay rent anymore
- I want to have at least a few hundred dollars of positive cash flow
- I want to build on an asset instead of throwing rent money away building someone else's
- I want to gain experience as a landlord and a property investor
- I want to live in a relatively safe area
- I want to live in an up and coming neighborhood
- I want the property to have some kind of added value potential, meaning I can fix it up a little bit and not pay a premium on a turn-key property
- 30 Year Fixed FHA
- Purchase Price: $350,000
- Down Payment Required: $12,250
- Base Loan Amount: $337,750
- (Damn I can't find my rate. what kind of rate should I be looking for?)
PROPERTY I AM LOOKING AT:
- Purchase Price: $219,000
- Property Type: Triplex
- Year Built: 1902
- Unit 1: 3bd 1 1/2 bathrooms
- Unit 2: 3bd 1 bathroom
- Unit 3: 2bd 1 bathroom
- Location: Brewer's Hill, Milwaukee
- Estimated SQ FT: 3,216
- Owner pays: water, sewage
- Tenant pays: gas, heat, electricity
The property is sitting on a double lot and has a full basement. Unit 1 is currently occupied at $1000 rent, Unit 2 is occupied at $900 rent, and Unit 3 on the third floor is currently vacant but if I lived here I'd be living in the 3rd unit which is the smallest, and get a roommate in the 2nd bedroom for around $400 a month.
THE PROPERTY EVALUATION:
- Purchase Price: $219,000
- Gross Potential Income (GPI): $27,600 | Sum rents multiplied by 12 months
- Vacancy loss: $1,380 | GPI multiplied by 5% as a fund in case there's unit vacancy
- Gross Operating Income (GOI): $26,220 | GPI - Vacancy loss. This is the property cashflow after potential losses
- Property Taxes: $4,905 | Purchase price * 2.24% Milwaukee county property tax
- Net Operating Income (NOI): $20,260 | GOI - Taxes. Income after all expenses not including mortgage
- Replacement Reserves Account (RRA): $7,000 | Long term repairs and costs. This is honestly just an arbitrary figure I threw in here. I have no idea how to calculate this (someone help)
- Mortgage payment: $1,540
- Before Tax Cash Flow (BTCF): $11,720 | NOI - RRA - Mortgage. equals to the cash flow the property will produce before taxes
(Note: These numbers aren't accounting for some operating expenses such as maintenance and utilities)
Now, these next set of values are calculated without taking into account I am using an FHA loan. The calculations are made using 25% as the downpayment. The reason for this is to crunch the numbers as if it were a normal real estate investment, so I can get a more accurate picture.
- Capitalization Rate: 9.251232877 | (NOI / Property Price) calculates return on investment
- Cash on cash return: 21.4063926941 | (BTCF / 25% of Purchase Price) return on investment assuming you used leverage
- Debt coverage ratio: 13.15597403 | (NOI / Mortgage)
If anyone is wondering where I got this formula from, it's called the S.E.O.T.A formula from a book called "Buy it, Rent it, Profit". This is a "dumbed" down version of that formula.
I failed math two years out of the four years that I went to high school. If someone could do a double check on these numbers I would greatly appreciate it. Also if you guys see anything that looks funny or know of a simpler formula I could use to evaluate properties please let me know.
I scheduled a showing tomorrow. I'm going to give the property a walk around with my roommate who is a home contractor. I'm hoping he can help me spot some red flags. The plan is, if everything checks out I am going to put an offer at asking price and do my due diligence during the inspection period. I'm hoping everything checks out and maybe I can find a few cosmetic things that can help me negotiate the price right now. Or I might just back out completely if I don't like it.
A FEW THINGS I AM CONCERNED ABOUT:
- It seems like in a lot of markets homes are at an all-time high, I'm thinking it's still worth it to buy even if I pay a little bit of a premium.
- I'm a little worried about the moratoriums on evictions that were placed during covid allowing tenants to not pay rent
- By purchasing this property I am basically inheriting 2 units full of people. I need to do my due diligence to find out who these people are and how long they have left on their leases. I have no idea how much effort the current landlord put into screening these tenants.
- The property only has street parking on a street that has a few bars down from the property. I'm a little worried about the parking situation for a triplex that has 8 bedrooms.
- I'm not super sure about what things are going to need fixing on the property, there seems to be a lot of slumlords out here in this county. But I guess I won't find out until I get there and check it out - I think I'm gonna need a CPA cause Idk what I'm doing at all
MY PERSONAL FINANCES:
- $10k in savings
- $1k in actual cash
- $17k in bitcoin (give or take at current price)
- $3k in silver
- $2k in a Capital One Roth IRA savings account (I did this by accident thinking it was a normal Roth IRA. I'm hoping I can liquidate this towards the house purchase and not pay taxes on it)
- $3k in a Roth IRA (I know this looks weird. I just don't know wtf I'm doing lol)
I'm probably going to need to have a way bigger nest egg in case anything goes wrong or happens to the property, my job, or me while I own a home.
I would appreciate any advice you guys have on what I wrote above or tips on how to inspect the property, what to look for, etc.
Also if you currently live in the Milwaukee area feel free to hit me up. I am currently working on a startup here with 3 colleagues and would love to network with you guys.
Dislike ads? Become a Fastlane member:
Subscribe today and surround yourself with winners and millionaire mentors, not those broke friends who only want to drink beer and play video games. :-)
Membership Required: Upgrade to Expose Nearly 1,000,000 Posts
Ready to Unleash the Millionaire Entrepreneur in You?
Become a member of the Fastlane Forum, the private community founded by best-selling author and multi-millionaire entrepreneur MJ DeMarco. Since 2007, MJ DeMarco has poured his heart and soul into the Fastlane Forum, helping entrepreneurs reclaim their time, win their financial freedom, and live their best life.
With more than 39,000 posts packed with insights, strategies, and advice, you’re not just a member—you’re stepping into MJ’s inner-circle, a place where you’ll never be left alone.
Become a member and gain immediate access to...
- Active Community: Ever join a community only to find it DEAD? Not at Fastlane! As you can see from our home page, life-changing content is posted dozens of times daily.
- Exclusive Insights: Direct access to MJ DeMarco’s daily contributions and wisdom.
- Powerful Networking Opportunities: Connect with a diverse group of successful entrepreneurs who can offer mentorship, collaboration, and opportunities.
- Proven Strategies: Learn from the best in the business, with actionable advice and strategies that can accelerate your success.
"You are the average of the five people you surround yourself with the most..."
Who are you surrounding yourself with? Surround yourself with millionaire success. Join Fastlane today!
Join Today