Value-Add Gem in Kansas City Metro [Code: 621]
- ~$631/mo. cash flow once you can refi to 6.0%
- Cash flows at ~$400/mo. at today's rates of 7.25%
- Duplex with 6 bedrooms and 2 bathrooms (3 bedrooms/1 bath each unit)
- Currently under-rented at $2,190/mo in rents
- Great location with quick access to major commuting routes, shopping and schools
- Highly appreciating area and strong rental market
- Rents can be drastically increased once improvements are made
- Good schools!
- No HOA charges
- Hard flooring in all major living spaces. Perfect for families and pets!
- Attached 2-car garage (1-car garage for each unit)
- #valueadd
Why should you consider this house / what makes it a good investment?
- Built: 1971
- Size: 2,088 square foot home
- Low Crime, Desirable Community, B Rated Schools
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: Chris/Andrea – email directly at kc3@simplydoit.net
Code: 621
| Property Specifications | 2 | Per Door |
| Bedrooms | 6 | 3 |
| Bathrooms | 2 | 1.0 |
| Square Feet | 2088 | 1044 |
| Year Built | 1971 | |
| Garage Size | 2 | 1 |
| Schools Rating (scale 3-30, 30 is best) | 15 | |
| Lot size (sq ft) | 9,504 |
| Purchase Assumptions | My Offer | Per Door |
| Offer used for analysis | $399,000 | $199,500 |
| Suggested offer (low) | $390,000 | $195,000 |
| Suggested offer (high) | $400,000 | $200,000 |
| Asking | $399,000 | $199,500 |
| Market Value (after improvements) | $400,000 | |
| Estimated Improvements (lower) | $8,000 | $4,000 |
| Estimated Improvements (upper) | $18,000 | $9,000 |
| Estimated Closing Costs | $3,990 | |
| Estimated Mortgage Costs | $3,212 | $1,606 |
| Other Fees At Closing (pts, . . . ) | $2,793 | 7% |
| Total Cost (estimated) | $421,995 | $1,606 |
| Financing Assumptions | |||
| Down Payment (%) | 30% | ||
| Down Payment Amount | $119,700 | ||
| Financed Amount | $279,300 | ||
| Interest Rate | 7.250% | ||
| Mortgage Term (Years) | 30 | ||
| Monthly Mortgage Payment | 59.5% | $1,905 | |
| Cash Outlay (Total Out of Pocket) | $142,695 | ||
| Estimated Financial Assumptions | Monthly | Yearly | ||
| $3,200 | $3,400 | $40,800 | |
| Rent (lower)* | $3,000 | $36,000 | ||
| Property Taxes | $220 | $2,640 | ||
| Insurance | $185 | $2,220 | ||
| Repairs | 75 | $200 | $2,400 | |
| Property Management Monthly (%) | 7.2% | |||
| Property Management Monthly ($) | $229 | $2,746 | ||
| Leasing Fee | 68% | $90.0 | $1,080 | |
| HOA or Fixed Costs | $0 | $0 | ||
| Vacancy Rate | 4.0% | |||
| Total Fixed Expenses | 32.6% | $1,043 | $12,512 | |
| Total Expenses (Fixed + Mortgage) | $2,948 | $35,376 | ||
| Estimated Financial Assumptions | Monthly | Yearly | ||
| $3,200 | $3,400 | $40,800 | |
| Rent (lower)* | $3,000 | $36,000 | ||
| Property Taxes | $220 | $2,640 | ||
| Insurance | $185 | $2,220 | ||
| Repairs | 75 | $200 | $2,400 | |
| Property Management Monthly (%) | 7.2% | |||
| Property Management Monthly ($) | $229 | $2,746 | ||
| Leasing Fee | 68% | $90.0 | $1,080 | |
| HOA or Fixed Costs | $0 | $0 | ||
| Vacancy Rate | 4.0% | |||
| Total Fixed Expenses | 32.6% | $1,043 | $12,512 | |
| Total Expenses (Fixed + Mortgage) | $2,948 | $35,376 | ||
| Financial Analysis / Deal Attractiveness | |||||
| Years: | 5 | 10 | 15 | 20 | |
| Cap Rate | 3.4% | 5.1% | 7.0% | 9.1% | |
| Net Cash Flow | $24,001 | $72,429 | $149,423 | $259,809 | |
| Equity Increase | $102,361 | $230,333 | $390,959 | $593,459 | |
| Total Gain | $126,363 | $302,763 | $540,382 | $853,268 | |
| Average Cash Flow/Year | $4,800 | $7,243 | $9,962 | $12,990 | |
| Average Cash Flow/Month | $400 | $604 | $830 | $1,083 | |
| Average Gain/Year | $25,273 | $30,276 | $36,025 | $42,663 | |
| Average ROI | 88.6% | 212.2% | 378.7% | 598.0% | |
| Annual ROI | 17.7% | 21.2% | 25.2% | 29.9% | |
| Projected Property Value | $486,661 | $592,098 | $720,377 | $876,449 | |
| Property Ratings Suggestions | |||||
| Item | Suggested Criteria (Min.) | This Property | FAVORABLE / INSUFFICIENT | ||
| Schools (scale of 3-30, 30 is the best) | 14 | 15 | FAVORABLE | ||
| Square Feet | 1,000 | 2,088 | FAVORABLE | ||
| Bedrooms | 3 | 6 | FAVORABLE | ||
| Bathrooms | 2 | 2 | FAVORABLE | ||
| Year Built | 1970 | 1971 | FAVORABLE | ||
| Average Cash Flow (at year 5) | $125 | $400 | FAVORABLE | ||
| Average ROI (at year 5) | 15% | 17.7% | FAVORABLE | ||
Disclaimer
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.