Nice Rent Ready Home North of the River Sold

  • $39500
  • 2 beds
  • 1 baths
  • 902 sqft

– Numbers –
Purchase Price: $42,000
Est. Rent: $850/mo
Taxes: $1,378

– Monthly Income & Expenses –
Est. Rent – $850/mo
Taxes – $115/mo
Insurance – $50/mo
Management Fee – $85/mo
Vacancy / Maintenance – $60/mo
Net Cash Flow = $540 x 12 (Months) = $6,480 Yearly Net Income
$5,000 (Estimated Rehab) + $42,000 (Purchase Price) = $50,000 (All in)
$6,480 (Yearly Net Income) / $47,000 (All in) = 14% COC Return

Screen Shot on 2016-02-01 at 18_46_55

Price:
$39500
Address:
5238 N. Agnes Ave.
Kansas City, MO 64119
Square Feet:
902
Bedrooms:
2
Bathrooms:
1
Terms:
For Sale
Property Type:
Home
Year Built:
1942
Basement:
Full Un-Finished

Additional Features

Fenced in Backyard, Corner Lot, Large Backyard with Covered Back Deck, Sunroom

Call 816-239-2399 for more details

Property Location