I have been looking to invest in KC and i found a turnkey company with good reviews. Here is one of their listings, the big numbers are
Sale price: $84k
NOI: $12,818
Cashflow with 70% Leverage: $8587/yr
Area: East 55th and Highway 71
These numbers seem excellent, almost too good. I have been reading a lot of posts about the KC market getting really tough to find good margins. This company has a handful of listings with similar numbers. Are their projections potentially way off? I have met with one of their investors and he said their projections have been very good for him.
Any advice would be greatly appreciated.
Year | Sq Ft. Estimated | Bed | Bath | Grade Opinion | Sales Price |
1957 | 1632 | 4 | 2 | C | $84,000.00 |
Rent | Projected Gross Revenue | Projected Tax | Projected Insurance | Mgmt. Fees | Projected Maintenance |
$1,250.00 | $15,000 | $182 | $500 | $1,200 | $300 |
Projected NOI | CAP % | monthly mortgage(70% LTV and 6% rate) | Cash investment | cashflow | Cash on Cash |
$12,818 | 15.26% | $352.54 | $25,200.00 | $8,587.57 | 34.08% |