This property needs a full rehab but has great potential and is walking distance to the Kansas City Arrowhead and Kauffman Stadiums. Go Royals! 3 bed, 1 bath 1180 Sqft Purchase Price: $7,000 Estimated Rehab: $20,000 All in: $27,000 Monthly Income and Expenses: Est. Rent: $650/mo Insurance: $50/mo Taxes: $15/mo Mngmnt: $65/mo Vacancy: $39/mo Net Cash Flow = $481 x 12(months) = $5,772 Yearly Net Income Estimated Rehab/Repairs:$20,000 $5,772 (Yearly Net Income) / $27,000 All In = 21% COC
This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.
