Multi-Family Investment Opportunity in Prime Location
Kansas City, MO 64119
Appreciation and Cashflow
Square Feet | 2,168 | Initial Market Value | $285,000 | Purchase Price | $285,000 | Downpayment | $71,250 | Loan Origination Fees | $4,809 | Depreciable Closing Costs | $1,710 | Other Closing Costs and Fixup | $0 | Initial Cash Invested | $77,769 | Cost per Square Foot | $131 | Monthly Rent per Square Foot | $0.00 |
Income | Monthly | Annual |
---|
Gross Rent | $0 | $0 | Vacancy Losses | $0 | $0 | Operating Income | $0 | $0 |
Expenses | Monthly | Annual |
---|
Property Taxes | ($238) | ($2,850) | Insurance | ($124) | ($1,482) | Management Fees | $0 | $0 | Leasing/Advertising Fees | $0 | $0 | Association Fees | $0 | $0 | Maintenance | $0 | $0 | Other | $0 | $0 | Operating Expenses | ($361) | ($4,332) |
Net Performance | Monthly | Annual |
---|
Net Operating Income | ($361) | ($4,332) | - Mortgage Payments | ($1,421) | ($17,048) | = Cash Flow | ($1,782) | ($21,380) | + Principal Reduction | $181 | $2,176 | + First-Year Appreciation | $1,425 | $17,100 | = Gross Equity Income | ($175) | ($2,104) | + Tax Savings | $788 | $9,452 | = GEI w/Tax Savings | $612 | $7,348 |
| Mortgage Info | First | Second |
---|
Loan-to-Value Ratio | 75% | 0% | Loan Amount | $213,750 | $0 | Monthly Payment | $1,420.65 | $0.00 | Loan Type | Amortizing Fixed | | Term | 30 Years | | Interest Rate | 6.990% | 0.000% | Monthly PMI | $0 | |
Financial Indicators | |
---|
Debt Coverage Ratio | -0.25 | Annual Gross Rent Multiplier | N/A | Monthly Gross Rent Multiplier | N/A | Capitalization Rate | -1.5% | Cash on Cash Return | -27% | Total Return on Investment | -3% | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
Assumptions | |
---|
Real Estate Appreciation Rate | 6% | Vacancy Rate | 8% | Management Fee | 10% | Maintenance Percentage | 7% | *Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|