Joomla TemplatesWeb HostingWeb Hosting
National Business Furniture Sale Items
Main Menu
Contact Request
Email:
Subject:
Message:
Home Past Sample Deals

Buy And Hold Single Family Home With Mortgage

With the current market strategy "Buy and Hold", you buy an investment property and hold on to it until the market is in a position in which you can sell for a hefty profit. There will be houses though that you might want to hold on for longer.
Our key focus at this point is to invest in properties that will cash flow.

This means the monthly Rent income will cover the following:

  1. Home Warranty Insurance
  2. Home Owners Insurance
  3. Real Estate Tax
  4. Home Owners Association
  5. Mortgage payments
  6. Property Management

AND after taking all of this out you still end up with a monthly income(cash flow).

Cash flow is however only part of the deciding factor for us to put in an offer. Other pieces to this decision are:

  1. Location, Location, Location
  2. Population growth
  3. Income area (e.g. if all houses around are 1 Million $ houses you won't be able to rent yours out)
  4. Amount of fix-up costs (rehab)
  5. Market price

Real Estate Investors use a 1% rule, which is not what we are using, but it gives you a quick assessment if a house is worth investing or not. That rule basically says that if your monthly rent is for example $1000 that you should not pay more then $100K for a house, otherwise you will not be cash flowing on this investment.

Lenders make it currently fairly hard to get a loan for an investment property. In addition an individual is limited to 10 mortgages to hold real estate.

Enough said here is an example for 1 Single Family Bank Owned home in Texas:

  • MLS (Multiple Listing) Asking price: $99,000
  • Price paid: $85,000

How does this pay for itself?

Rent Income Monthly $ 1.220 100%
Mortgage ($68000) Monthly Payments - $   407 (33% of monthly rent)
Home Warranty ($450) Monthly Payments - $    38 ( 3% of monthly rent)
Home Insurance ($1023) Monthly Payments - $    86 ( 7% of monthly rent)
Property Management 10% - $   122 (10% of monthly rent)
Property Tax ($2550) Monthly Payments - $   212 (17% of monthly rent)
Sum $   355 30 %
To be on the safe side additionally set aside 6% for vacancy allowance - $    74 ( 6% of monthly rent)
10% for other unexpected expenses - $   122 (10% of monthly rent)
Monthly net income $  159 14%

This example shows you that JBW Investing only invests in safe and sound opportunities.

Imagine you wouldn't have the loan payments in the example above. If you want to take part in this opportunity please contact us and we can discuss further details.

 

 

 

 

 

 

 

 

 

 






















You may ask about the upfront money we needed for this deal. At closing we paid $20.701. That number included:



Home warranty insurance for the first year  


Home Owners insurance for the first year  


Property taxes for the remainder of the year  


Closing costs  


Mortgage broker fees  


Title insurance  


Survey fee  


Appraisal costs  


Mortgage Down payment  


In addition to that we spend about $3.000 in Rehab costs to get the property rent ready and a one time fee for Property Management of $1000. That totals to a sum of $24.701.

To summarize this in higher level numbers:

Total Annual Operating Income


$ 13,761


(Monthly Rent * 12) - Vacancy

Total Annual Operating Expenses


$  6,960


Insurance + Other expenses + Property Management + Reo Tax

NOI (Net Operating Income)


$  6,801


Total Annual Operating Income - Total Annual Operating Expenses

Total Annual Loan Cost


$  4,884


Monthly Mortgage payment * 12

Total Annual Net Cash Flow


$  1,917


Total Annual Operating Income - Total Annual Operating Expenses - Total Annual Loan Cost

Monthly Cash Flow


$    159


Total Annual Cash Flow / 12

Cap Rate


8%


NOI / Price paid for house

Cash on Cash Return


11%


Cash Flow / Down Payment (20% of $85,000 = $17,000)


 
Blog
Facebook Twitter
News Feed

© 2009 JBW Investing All Rights Reserved.

Joomla Templates designed by Best Joomla Hosting

Profile Information

Application afterLoad: 0.008 seconds, 0.23 MB
Application afterInitialise: 0.203 seconds, 2.39 MB
Application afterRoute: 0.226 seconds, 2.82 MB
Application afterDispatch: 0.383 seconds, 5.48 MB
Application afterRender: 5.879 seconds, 9.65 MB

Memory Usage

10162080

17 queries logged

  1. SELECT *
      FROM jos_session
      WHERE session_id = 'd48e64aa980c6161823f51fe81ba1b81'
  2. DELETE
      FROM jos_session
      WHERE ( time < '1369497263' )
  3. SELECT *
      FROM jos_session
      WHERE session_id = 'd48e64aa980c6161823f51fe81ba1b81'
  4. INSERT INTO `jos_session` ( `session_id`,`time`,`username`,`gid`,`guest`,`client_id` )
      VALUES ( 'd48e64aa980c6161823f51fe81ba1b81','1369498163','','0','1','0' )
  5. SELECT *
      FROM jos_components
      WHERE parent = 0
  6. SELECT folder AS type, element AS name, params
      FROM jos_plugins
      WHERE published >= 1
      AND access <= 0
      ORDER BY ordering
  7. SELECT *
      FROM jos_migration_backlinks
      WHERE url LIKE 'option=com\_content&view=article&id=48&Itemid=53%' OR sefurl LIKE 'option=com\_content&view=article&id=48&Itemid=53%'
  8. SELECT *
      FROM jos_migration_backlinks
      WHERE url LIKE 'index.php?option=com\_content&view=article&id=48&Itemid=53%' OR sefurl LIKE 'index.php?option=com\_content&view=article&id=48&Itemid=53%'
  9. SELECT m.*, c.`option` AS component
      FROM jos_menu AS m
      LEFT JOIN jos_components AS c
      ON m.componentid = c.id
      WHERE m.published = 1
      ORDER BY m.sublevel, m.parent, m.ordering
  10. SELECT published
      FROM jos_plugins
      WHERE element = 'jceembed' OR element = 'mediaobject'
  11. SELECT value
      FROM jos_sef_sm_settings
      WHERE variable='ping_timeout'
  12. SELECT template
      FROM jos_templates_menu
      WHERE client_id = 0
      AND (menuid = 0 OR menuid = 53)
      ORDER BY menuid DESC
      LIMIT 0, 1
  13. SELECT a.*, u.name AS author, u.usertype, cc.title AS category, s.title AS section, CASE WHEN CHAR_LENGTH(a.alias) THEN CONCAT_WS(":", a.id, a.alias) ELSE a.id END AS slug, CASE WHEN CHAR_LENGTH(cc.alias) THEN CONCAT_WS(":", cc.id, cc.alias) ELSE cc.id END AS catslug, g.name AS groups, s.published AS sec_pub, cc.published AS cat_pub, s.access AS sec_access, cc.access AS cat_access 
      FROM jos_content AS a
      LEFT JOIN jos_categories AS cc
      ON cc.id = a.catid
      LEFT JOIN jos_sections AS s
      ON s.id = cc.section
      AND s.scope = "content"
      LEFT JOIN jos_users AS u
      ON u.id = a.created_by
      LEFT JOIN jos_groups AS g
      ON a.access = g.id
      WHERE a.id = 48
      AND (  ( a.created_by = 0 )    OR  ( a.state = 1
      AND ( a.publish_up = '0000-00-00 00:00:00' OR a.publish_up <= '2013-05-25 16:09:23' )
      AND ( a.publish_down = '0000-00-00 00:00:00' OR a.publish_down >= '2013-05-25 16:09:23' )   )    OR  ( a.state = -1 )  )
  14. UPDATE jos_content
      SET hits = ( hits + 1 )
      WHERE id='48'
  15. SELECT id, title, module, position, content, showtitle, control, params
      FROM jos_modules AS m
      LEFT JOIN jos_modules_menu AS mm
      ON mm.moduleid = m.id
      WHERE m.published = 1
      AND m.access <= 0
      AND m.client_id = 0
      AND ( mm.menuid = 53 OR mm.menuid = 0 )
      ORDER BY position, ordering
  16. SELECT *, RAND() AS ordering
      FROM jos_banner
      WHERE showBanner = 1
      AND (imptotal = 0 OR impmade < imptotal)
      AND cid = 2
      AND catid = 14
      ORDER BY sticky DESC, ordering
      LIMIT 0, 1
  17. UPDATE jos_banner
      SET impmade = impmade + 1
      WHERE bid = 17

Language Files Loaded

Untranslated Strings Diagnostic

None

Untranslated Strings Designer

None