Multi-Family Investment Opportunity in Prime Location
Kansas City, MO 64118
Excellent Location for RE Investment Property
Square Feet | 3,480 | Initial Market Value | $535,000 | Purchase Price | $535,000 | Downpayment | $133,750 | Loan Origination Fees | $9,028 | Depreciable Closing Costs | $3,210 | Other Closing Costs and Fixup | $0 | Initial Cash Invested | $145,988 | Cost per Square Foot | $154 | 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 | ($446) | ($5,350) | Insurance | ($232) | ($2,782) | Management Fees | $0 | $0 | Leasing/Advertising Fees | $0 | $0 | Association Fees | $0 | $0 | Maintenance | $0 | $0 | Other | $0 | $0 | Operating Expenses | ($678) | ($8,132) |
Net Performance | Monthly | Annual |
---|
Net Operating Income | ($678) | ($8,132) | - Mortgage Payments | ($2,667) | ($32,002) | = Cash Flow | ($3,344) | ($40,134) | + Principal Reduction | $340 | $4,084 | + First-Year Appreciation | $2,675 | $32,100 | = Gross Equity Income | ($329) | ($3,950) | + Tax Savings | $1,479 | $17,744 | = GEI w/Tax Savings | $1,149 | $13,793 |
| Mortgage Info | First | Second |
---|
Loan-to-Value Ratio | 75% | 0% | Loan Amount | $401,250 | $0 | Monthly Payment | $2,666.83 | $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.
|