| 5 PROPERTY  PACKAGE DEAL IN KANSAS CITY, MO!! 
 Purchase Price - $140,000  for all 5 properties!! 
 Estimated Rehab - $50,000All In - $190,000
 Estimated Rent - $4,470
 Insurance - $300
 Taxes - $200
 Management (10%) - $447
 Maintenance & Vacancy (5%) - $224
 Monthly Cash Flow - $3,299
 Net Operating Income - $39,588
 Cash On Cash Return - 21%
 
 |