Investment Duplex Kansas City MO

[Justin Collins]

Price: $52,000

Rehab: $34,200

Total Investment: $86,200

Unit 1: 4 Bedroom, 2 Bathroom

Rent: $750

Taxes: $50

Mang. Fee: $80

Insurance: $50

Vacancy: $48

Rehab Cost: $6,400

Rehab Detail Unit 1: Needs new carpet, paint, some drywall work, some tile work in kitchen. Could be completed within a week or two and could have renter in Unit 1 while completing rehab in Unit 2.

Unit 2: 3 Bedroom, 1 Bathroom

Rent: $650

Taxes: $50

Mang. Fee: $70

Insurance: $50

Vacancy: $42

Rehab Cost: $27,800

Rehab Detail Unit 2: Needs new carpet, tile work in kitchen and bathrooms, dry wall, complete Kitchen and bathroom. Some plumbing work as well.

Total:

Rent: $1,400

Rehab: $34,200

Mang. Fee: $150

Vacancy: $90

Insurance: $100

Taxes: $100

Net $960 x 12 = $11,520 / ($86,200) All In = 13.36% Yield