Discounted Blue Springs Home w/28k in Equity Sold

  • $79,000
  • 4 beds
  • 2 baths
  • 1,008 sqft

– Numbers –
Purchase Price: $79,000
Est. Rent: $1,050/mo
Taxes: $1,483

– Monthly Income & Expenses –
Est. Rent – $1,050/mo
Taxes – $124/mo
Insurance – $50/mo
Management Fee – $105/mo
Vacancy / Maintenance – $63/mo
Net Cash Flow = $708 x 12 (Months) = $8,496 Yearly Net Income
$18,000 (Estimated Rehab) + $79,000 (Purchase Price) = $97,000 (All in)
$8,496 (Yearly Net Income) / $97,000 (All in) = 9% COC Return

Screen Shot on 2016-02-04 at 22_20_57

Price:
$79,000
Address:
1100 SW Kingscross Rd
Blue Springs, MO 64014
Square Feet:
1,008
Bedrooms:
4
Bathrooms:
2
Terms:
For Sale
Property Type:
Home
Year Built:
1972
Basement:
1/2 Finished

Additional Features

Fenced in Backyard, Good Roof, Kitchen Appliances are included.

Call 816-239-2399 for more details

Property Location