Select Page

March 2016 Income Report

Income:

House Amount
House A $795
House B $725
House C $675
Total income $2,195

Expenses:

House Amount
House A -$396.18
House B -$672.5
House C -$549.72
Total expense -$1,618.4

Cash flow: $576.6

February 2016 Income Report

Income:

House Amount
House A $795
House B $725
House C $739.2
Total income $2,259.2

Expenses:

House Amount
House A -$396.18
House B -$672.5
House C -$556.14
Total expense -$1,624.82

Cash flow: $634.38

January 2016 Income Report

Income:

House Amount
House A $795
House B $725
House C $610.8
Total income $2,130.8

Expenses:

House Amount
House A -$1,075.72
House B -$872.5
House C -$543.3
Total expense -$2,491.52

Cash flow: -$360.72

December 2015 Income Report

Income:

House Amount
House A $795
House B $725
House C $675
Total income $2,195

Expenses:

House Amount
House A -$396.17
House B -$672.5
House C -$549.72
Total expense -$1,618.39

Cash flow: $576.61

November 2015 Income Report

Income:

House Amount
House A $895
House B $725
House C $675
Total income $2,295

Expenses:

House Amount
House A -$1052.97
House B -$672.50
House C -$549.72
Total expense -$2,275.19

Cash flow: $19.81

October 2015 Income Report

Income:

House Amount
House A $695
House B $727.45
House C $675
Total income $2,097.45

Expenses:

House Amount
House A -$386.17
House B -$672.75
House C -$549.72
Total expense -$1,608.64

Cash flow: $488.82

July 2015 Income Report

It’s been a year since I purchased my first house!!

Quick summary of the past year and my real estate investing achievements:

  • July 2014 – purchased house #1
  • November 2014 purchased house #2
  • April 2015 purchased house #3

Last month was my first moth for collecting 3 full rent payments from my tenants (something my property manager does of course) and this month was no different. I received the expected cash flow and the number are identical to last month:

 

House A

Item Amount
Rent $795.00
Mortgage -$316.67
Insurance $0.00
Taxes $0.00
Management -$79.50
Cash flow $398.83

House B

Item Amount
Rent $725.00
Mortgage -$413.49
Insurance -$30.58
Taxes -$72.68
Management -$72.50
Cash flow $135.75

House C

Item Amount
Rent $675.00
Mortgage -$385.00
Insurance -$26.5.00
Taxes -$70.41.00
Management -$67.5
Cash flow $125.59

June 2015 Income Report

This month I collected a full months rent from all 3 of my properties. I am still in full passivness for these properties and enjoy watching my monthly cash flow, flow into my bank account. It might be funny but I’m surprised by this every month all over again… the idea that this money just enters my account with needing to do any work myself.

Half way through the year, it’s a good time to take a look at my goals to see how I’m doing and stay accountable (we’ll get to the numbers for this month after that).

  • Finance/REI goals:
    • Save at least $45,000 – slightly below the mark but on track with this one. We currently have around $20,000 saved so far this year.
    • Purchase 3 additional properties – Doesn’t look like I’m on course with this one! While I’ve been doing my research I have a bit of baby paranoia… not sure if spending $20k – $25k before having a baby is a good idea… I don’t currently have a property in sight.
    • Grow my net worth to $150,000 (was $100,000 at the beginning for the year) – On track with this as savings is going well. And as I mentioned in March I have the following working in my favor: amortization, house value increase, monthly cash flow
  • Personal goal:
    • Start a family – Pregnancy is coming along! Going to all the doctor appointments and getting very excited. Also looks like these little people cost a pretty penny.
  • Passive REI blog goal:
    • Write one post per week – Not even close! Currently at around 1-2 posts per month. I need to get back to writing.

 

Here are the numbers for June:

 

House A

Item Amount
Rent $795.00
Mortgage -$316.67
Insurance $0.00
Taxes $0.00
Management -$79.50
Cash flow $398.83

House B

Item Amount
Rent $725.00
Mortgage -$413.49
Insurance -$30.58
Taxes -$72.68
Management -$72.50
Cash flow $135.75

House C

Item Amount
Rent $675.00
Mortgage -$385.00
Insurance -$26.5.00
Taxes -$70.41.00
Management -$67.5
Cash flow $125.59

May 2015 Income Report

This month is my first income report which includes my three rental properties. The income for property #3 is only for the last few days of the month since I purchased the property on April 29th. Next month we’ll see the full income for all three.

This month, was all “passive”. I had no problems with my properties and everything has been smooth sailing. Here’s the breakdown for each property.

House A

Item Amount
Rent $795.00
Mortgage -$316.67
Insurance $0.00
Taxes $0.00
Management -$79.50
Cash flow $398.83

House B

Item Amount
Rent $725.00
Mortgage -$413.49
Insurance -$30.58
Taxes -$72.68
Management -$72.50
Cash flow $135.75

House C

Item Amount
Rent $22.50
Mortgage $0.00
Insurance $0.00
Taxes $0.00
Management -$2.25
Cash flow $20.25

Total for May

Item Amount
Rent $1,542.50
Expenses -$987.76
Cash flow $554.74

April 2015 Income Report

I closed house #3 this month! I shared that I found house #3 in an earlier post and was able to close on the 29th of April! 9 months into the real estate investing game and I was able to purchase 3 cash flowing properties. More about house #3 in next month’s income report, for now here are the numbers from my previous investments:

House A

Item Amount
Rent $795.00
Mortgage -$316.67
Insurance $0.00
Taxes $0.00
Management -$79.50
Cash flow $398.83

House B

Item Amount
Rent $725.00
Mortgage -$413.49
Insurance -$30.58
Taxes -$72.68
Management -$72.50
Cash flow $135.75

 

Total cash flow over the past 9 months has been $2,500. My bank account has been growing and I haven’t been doing anything. This is a crazy concept for me to grasp, since I’m so used to only receiving income as part of my salary, and that is in exchange for my time at work. Here it’s money that I make passively!