Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. Cancel anytime.
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 5 years ago on . Most recent reply

User Stats

35
Posts
11
Votes
Zachary P.
  • RN
  • San Francisco, CA
11
Votes |
35
Posts

Kansas City 7 SFH deal

Zachary P.
  • RN
  • San Francisco, CA
Posted

Hi everyone this is my first post on bigger pockets.  However I have been lurking around the site now for approximately 6 months and have learned so much!!!

The deal is for 7 single family homes in Kansas city for 126,000 dollars. I would assume the loan already in place which is 35,000 down with a monthly payment of 682.50, and a balloon payment due in 5 years. SFH are as follows:

2bed/1bath

3bed/2bath Currently rented for 600

2bed/1bath

3bed/2bath

3bed/2bath

2bed/1bath Rented for 450

2bed/1bath Rented for 500

Taxes and insurance yearly payment of= 4,680

Each of the properties that have not been rented need somewhere between 900-2500 dollars in repairs to be rentable. 

After looking on craigslist and rentometer.com I am going to assume an average rent of 500 per door.

I was told tenants pay all utilities.  Does this sound right?

Monthly rent 3500

-350(10%vacancy)

-350(Property management 10%)

-390(taxes and insurance)

-682.50 (debt service)

=1727/2(repairs)=863.75 Cash flow per month

Down payment 35,00( I think I can talk them into covering closing costs) + 5000 repairs= 40,000 down

Cash flow 863.75x12=10,365/40,000=25% cash on cash return.

Let me know what you think.  Also curious about the neighborhood I have attached map with the neighborhood outlined, see link.  Thank you

http://s28.postimg.org/r92kp7shp/Kansas_city_7_house_deal_neighborhood.jpg

Zach

Loading replies...