Out of state owner says SELL this Kansas City, Kansas duplex.  The owner's priorities have changed over the years and now he is moving on.  That means he's held on to this duplex for sale too long and just wants to move on.  His loss is your gain.  Each side rents at $695.  One side is currently occupied and the other side is getting some minor renovation done before new tenants are placed.  It's had a good occupancy history and has been professionally managed. 

Wow!  Owner just reduced to $87,500!  He wants to move on and his urgency is your gain.

Do the math. You buy at $95,000.  If each side is bringing in $695 you are at $16,680/yr.  Follow?  Look below.

Estimated Expenses

$1,668   Property management
$1,400   Vacancy
$   500  Utilities
$2,300   Taxes
$1,500   Repairs/maintenance
$   900   Insurance
$   500   Misc

Total Expenses equal $8,768

Net Operating Income is appox $7,912

Your mortgage payments add up to $505.63/mo.  (That's 20% down leaving a mortgage of $76,000 at 7.0% interest since it's an investment property loan.)

NOI - Debt Service = Cash Flow

$7,912 - $6,068 = $1,844 /yr cash flow

Your Principal Reduction = $715 (approx 1st year)

Your Tax Benes = (NOI - interest - depreciation) $85 (approx 1st year)

Total 1st year benefits (approx) = $2,644
Cash invested (down payment, closing costs, etc) = $22,300 (approx)

First year return as a percentage = 11.9%

Now what would the numbers be if you managed the property yourself? 

All numbers are of course estimates and this is not a guarantee of performance.  Just trying to use all the numbers I know. 

 

4 Comments on Kansas City, Kansas Duplex For Sale - Seeking Cash Flow?

JUN
10

Chris,

Good analysis of the duplex.  Who is financing residential rental property in the KC area?  All of the banks that I have talked with are sitting on the sidelines at this time.

Paul.

Paul Higbie
8:45am • #1
13 Featured Posts

With 720 credit scores and a minimum of 20% down (25% is better) the big boys still will write the loans.  As of last week, at any rate. BOA.  Wells Fargo.  Those guys.

9:00am • #2
JUL
11
555,938 Points 47 Featured Posts Outside Blog

Hi Chris, Sounds like a great opportunity and a nice property.  Good luck to you on this listing.

2:40pm • #3
SEP
01

nice duplex. I know you must have already sold this one. thanks for sharing! duplexes are great opportunity most of the time.

8:16pm • #4

Leave a response…



(optional)
What does the graphic say?
 
Rainmaker_large

Chris Lengquist, RIPS

Olathe, KS

More about me…

Keller Williams Realty

Office Phone: (913) 322-7515

Cell Phone: (913) 568-1579

Email Me

Detailing the ins and outs of residential investment property ownership. Negotiating your best terms. Working with tenants. Knowing before you buy whether or not a property should be profitable.


Links

Archives

RSS 2.0 Feed for this blog

Find KS real estate agents and Olathe real estate on ActiveRain.