
I bought my first rental property back in 2012 at the age of 23. Since then I’ve had a lot of time to think about how real estate fits into my overall investment strategy in my quest for financial independence. If you’ve read this blog before you know that I am a big advocate of owning a few properties and self managing them. From my perspective it’s the perfect balance of extra income and amount of time invested.
I now own 3 properties (4 units), having purchased my latest property in 2017. Every year I like to take a look at the top line numbers to see just how much cash flow I am earning on each property.
You can view my 2016 rental income post here.
To keep it simple I am not including any deductions related to depreciation or other expenses that are amortized over longer terms. For these posts I will report the full expenses in the year that they occur with the end result being my cash flow for the year. 2017 was an even better year than 2016 which is hard to believe. The simplicity of my single family homes, no tenant turnover and the fact that my duplex was built in 1999 are all contributors to this.
Duplex (3 bed, 2 bath, 1500 sq ft. per side)
Original purchase price: $151,000 with 20% down payment
Rent collected: $21,240
Expenses (Parenthesis are +/- last year for the category):
- Taxes: 4,012.68 (+$109.73)
- Insurance: $572 (+$0)
- Mileage: $84.48(-$302.02) 153.6 Miles @ $0.55/mile
- Other misc. expenses: $39.54 (-$1,644)
- Interest paid on mortgage: $4,083 (-$96)
2017 Cash Flow = $9817 (+$1974 from 2016) (Rent Collected – Total PITI (Principal, Interest, Taxes, Insurance) payments – Mileage – Other misc. expenses)
Single Family Home (2 bed, 1 bath ~1000 sq ft.)
Original purchase price: $52,500 with 20% down payment (15 year loan)
Rent Collected: $9,000
Expenses (Parenthesis are +/- last year for the category):
- Taxes: $1,632 (+$45)
- Insurance: $355
- Mileage: $19 (-$61) 34.3 Miles @ $0.55/mile
- Other misc. expenses: $74 (-$411) Some plumbing expenses, fee for paying property taxes via credit to leverage credit card rewards
- Interest paid on mortgage: $1483 (-$88)
2017 Cash Flow = $3192 (+$428 from 2016) (Rent Collected – Total PITI (Principal, Interest, Taxes, Insurance) payments – Mileage – Other misc. expenses)
Nicer Single Family Home (2 bed, 1 bath ~1200 sq ft.)
This house was purchased in October 2017 which doesn’t make a cash flow calculation a valuable metric, but I’ve included the numbers below for those interested.
Original purchase price: $80,000 with $35,000 down payment (10 year loan, which has since been paid off)
Rent Collected: $1,634
Expenses:
- Taxes: $2,000 Full year shown, pro-rated amount around $410
- Insurance: $516
- Mileage: $112 (-$61) 203.6 Miles @ $0.55/mile
- Other misc. expenses: $353 Some easy touches to get the place rent ready.
- Interest paid on mortgage: $336
2017 Cash Flow = -$279 (Rent Collected – Total PITI (Principal, Interest, Pro-rated Taxes, Insurance) payments – Mileage – Other misc. expenses)
Excluding my latest nicer single family rental, cash flow in 2017 was $13,009. Given the fact that these properties are financed I am extremely happy with this number. It also doesn’t take into account the principal payoff. I expect that 2018 cash flow will likely surpass this number as expenses through the first half of the year have been low. Our new rental will also contribute significantly since we paid it off in May 2018.