Brand NEW Duplex Looking for You! [Code: 514]

SDI  logo only.png
Why THIS deal??
  • ~$506/mo. cash flow once you can refi to 5.0% 
  • Cash flows at ~$287/mo. at today's rates of 6.375%
  • Has been on the market for 75 days.  Great negotiation tool!
  • BRAND NEW build and one unit is rented already
After 15 Years (no mortgage)
Original purchase price$335,000
Total investment (out of pocket)$93,450
15 yrs Project house value$612,141
Value (appreciation) Gain$277,141
15 yrs cash-flow generated$87,592
Total Gain$364,733
ROI (15 yrs)390%
ROI (annually)26%
Free & Clear cash flow (yr.)$28,211
Free & Clear cash flow (m)$2,351
  • Duplex with two 3 bedroom, 2 bathroom units
  • Top unit rented on 1-year lease for $1225/mo.
  • Military and college area for decent rental market
  • All utilities are tenant paid
  • Utility lines run in the front of the homes on this street
  • Each unit has a laundry room with hookups
  • No HOA charges
  • 0.33 acre lot

Why should you consider this house / what makes it a good investment?

  • Built: 2022
  • Size: 2400 square foot
  • Low Crime, Desirable Community

What's next?

Email/text for address, analysis and to get connected to Simply Do It's local team that handles this transaction.

Metro: Kansas City

Team: Meredith  – email directly at

Code: 514

Property Specifications2Per Door
 Square Feet24001200
 Year Built2022 
 Garage Size0Covered spaces
 Schools Rating (on scale of A-C)B/C 

Purchase AssumptionsMy OfferPer Door
Offer used for analysis$335,000$167,500
Suggested offer (low)$335,000$167,500
Suggested offer (high)$339,900$169,950
Market Value (after improvements)$339,900 
Improvements (lower)$2,000$1,000
Improvements (upper)$4,000$2,000
Closing Costs$3,350$1,675
Mortgage Costs$3,350$1,675
Other Fees At Closing$0 
Total Cost $344,700 

Financing Assumptions 
 Down Payment (%)25%
 Down Payment Amount$83,750
 Financed Amount$251,250
 Interest Rate  (5/6 ARM) Multi-family6.375%
 Mortgage Term (Years)30
 Monthly Mortgage Payment$1,567
 Cash Outlay (Total Out of Pocket)$93,450

Financial AssumptionsMonthlyYearly
Rent (upper)$2,500$2,550$30,600
Rent (lower)$2,450$29,400
Property Tax Rate (Approx.)1.4% 
Property Taxes $125$1,500
Insurance $155$1,860
Repairs $100$1,200
Variable-Cost PM 7.0% 
Property Management Fee$175$2,100
Leasing Fee68%$70.3$844
Estimated utilities $0$0
Vacancy Rate 4.0% 
Total Fixed Expenses$718$8,620
 Total Expenses (Fixed + Mortgage)$2,286$27,429

Financial Analysis / Deal Attractiveness   
 Cap Rate3.7%4.9%6.2%7.7%
 Net Cash Flow$17,215$46,011$87,592$143,290
 Equity Increase$90,034$202,157$342,122$517,290
 Total Gain$107,249$248,168$429,714$660,580
 Average Cash Flow/Year$3,443$4,601$5,839$7,165
 Average Cash Flow/Month$287$383$487$597
 Average Gain/Year$21,450$24,817$28,648$33,029
 Average ROI114.8%265.6%459.8%706.9%
 Annual ROI23.0%26.6%30.7%35.3%
 Projected Property Value$413,540$503,135$612,141$744,763

Property Ratings Suggestions
 Item   Suggested Criteria (Min.)This PropertyFAVORABLE /
 Square Feet  10002,400FAVORABLE
 Bedrooms  36FAVORABLE
 Bathrooms  24FAVORABLE
 Year Built  19702022FAVORABLE
 Rent/Price (%)  0.75%0.76%FAVORABLE
 Average Cash Flow (at year 5)  $125$287FAVORABLE
 Average ROI (at year 5)  15%23.0%FAVORABLE






SDI logo.JPG


Information contained herein was obtained from sources deemed reliable, however, Simply Do It and/or the owner(s) of the property make no guarantees, warranties or representation as to the completeness or accuracy thereof. The presentation of the property is offered subject to errors, omissions, changes in price and/or terms, prior sale or lease or removal from the market for any reason without notice.

The analysis is provided “As Is”. All the information is believed to be accurate (except for the small effects of some simplifying assumptions), but is not guaranteed, and depends on the values entered for the property. This analysis is intended for the purpose of illustrative projections. The information provided is not intended to replace or substitute for any legal, accounting, investment, real estate, tax, or other professional advice, consultation, or service. Simply Do It and/or the owner(s) are not responsible nor liable for any damages arising from the use of the analysis info.