Beatles, after so many pages and pages, I felt a need to get back to basics. I will post my response in two parts -- a summary of your position, and then a new look at the forward position (my opinions).
/-------
-- I have recombined the below from the original post and a few other comments... my math may be off.
Wanted to show cashflow (Income - expenses) and Assets - Liabilities grouped together...
Life Situation: Married, 30, 2 Kids
Gross Salary/Wages: $5128.12 / month
Pre-tax deductions: $634.46 / month (including Health coverage and $600/yr contribution combined to 401k and ROTH, I assume work also contributes a match of some sort)
*Excludes $67/month - 401k Repayment on loan taken off Salary, moved to expenses
Taxes: $619.93 / month (SSI, Federal tax on employment income)
Employment Income NET $3941/month NET $47,292/year
Rental Income, Actual Expenses, and Depreciation: $1,100 rent
* Not discounted for maintenance and repairs or vacancies or back taxes repayment, if any *
In-law Residence and Apartment Rental Income $0 (Apartment rent claimed by inlaws who personally cover the full property mortgage and taxes, rental leased for 1bdrm apartment through to August)
Adjusted NET Income: $5041 / month $60k per year!!
Expenses: Monthly Spend
Monthly purchases (food, entertainment, utilities, fuel, etc) $2480,
*rapidly declining as cost cutting happens*
Mortgage, taxes, insurance on primary property: $1761
*primary residence is valued at $175k, owing $164k, mortgage at 5.125%
* this includes insurance and ppty tax, and a late charge payment of $38/month*
Rental Property - HELOC and Taxes currently paid $505
* Note - missing insurance on rental property and maintenance / vacancy adjustment.
* guessing around 6% interest on HELOC , no other mortgage, interior in excellent condition, needs roof*
CC's (7) and Furniture Loan $849
*Total owing is $11,767 at avg 23.7% interest, will pay off in 18 months at this rate, interest payments are currently $2789 per year*
Auto Loan $393
* Total Owing is $3591, value of car is over $15k at 6.54%, second car is wifes and paid off*
401k Loan $67
* payroll deduction, unknown total outstanding
Residence :In-law mortgage, insurance, Property tax $0
-- covered by in-laws -- see above note.
Total Monthly Expenses $6055
CASH FLOW DEFICIT: $1014/month *Hair on fire* [/size] *** Note that getting rid of CC debt and auto loan would fully cover this deficit, but other loans would also need payment... through reduction in expenses.... ****
Assets: REAL ASSETS
Primary home – Owe $164,717, worth $175k
Rental – Owe $25k HELOC (+ $9k back taxes), worth $70k to $80k
In-Law Residence and apartment : Owe $200k, worth $300k
Total Real Property Asset Value: $550k (minus 6% realtor fees, or $30k = $520k)
Total Mortgage / HELOC : $390k
Real Property NET Equity: (excluding back taxes): $160k OTHER ASSETS
Car – worth $15k to $17k
Cash - $850
401k - $5,000
Total Other Assets (approx) : $21k Total All Assets: $181k
Immediate Liabilities: Income tax - $40k URGENT
Property tax on rental - $9k URGENTCC(7) and furniture loans - $11,767
Car Loan $3,591
Parent Loan $30k
Roof* For Rental $5k URGENT * this is an immediate liability so recorded here
Immediate Liabilities Total: $99,358 of which $54k is URGENTREAL Property Asset Equity: $160k
Minus realtor / transfer fees $30k
Plus other assets $21k
NET ASSET VALUE: $169k
IMMEDIATE LIABILITIES : $99,358 plus 401k loan
NET Worth (if all property is sold) $69,642 minus 401k loan
Danger points & Key Risks:[/size]
[/color]$1014/ month cash flow negative (income too low and / or consumer debt too high, and/or expenses too high)
..Average 23.7% on consumer loans (CC's)
..URGENT repayments needed for $54,000 (Back Taxes, Property Tax, Roof)
..Can't lose job or 401k loan impact is severe.
..No insurance currently on rental.
..Primary housing costs (mortgage, ins, ppty tax, heat) is 37% of gross employment income.
..Total Debt to income including all residences is approx
68% ***
(***I included the inlaw property at 5.15% interest plus $1000 ins and taxes in both the income and the debt load side, for gross income of $9115 versus debt load of $6200)