Kansas City, MO
Single Family Home
|
Turnkey Rental
✅ 75% Financing Available for Non-U.S Citizens
Purchase Price
$182,000
Initial Investment*
$63,700
Current Rent
$1,725
Cap Rate
8% p.a.
10 Year ROI
29.6% p.a.
Initial Investment comprises: 30% down payment and 6% closing costs.
Property Description
Own this fully renovated 4-bedroom single family home generating $1,725 USD in monthly rents
Property Details
🏢 Single Family
🛏️ 4 Bedroom
🛁 1 Bathroom
📐 1,375 sq. ft.
📐 Lot: 5,458 sq.ft
🛠️ Fully Renovated
💵 $1,725/month rents
Financing up to 70% loan-to-value available for Non-U.S. Residents and Foreign Nationals
Neighbourhood Analysis
Palestine East's location is just a mile from Interstate 70 and 2 miles from U.S. Highway 71, making it easy to commute anywhere in the metro area. Drivers can be in downtown Kansas City in about 10 minutes. The area is known for its strong sense of community, family-friendly atmosphere, and convenient location near downtown, parks, and schools. East Palestine offers affordable property values, low property taxes, and strong rental demand, making it an appealing choice for real estate investors.
Renovation
The home was renovated to an exceptional standard, including new roof, new wiring, new plumbing, full paint interior and exterior, new flooring, full new kitchen, full new bathroom.
🏠 New Roof
🏠 Plumbing updates
🏠 Replaced furnace (high efficiency)
🏠 Completely new kitchen (gut/remodel)
🏠 Electrical updates
🏠 Completely new bathroom (gut/remodel)
🏠 Replace ceiling drywall
🏠 4 x new exterior doors
🏠 Paint throughout
🏠 New flooring throughout
🏠 Replaced 4 x windows
🏠 Replaced all interior doors
🏠 Replaced subfloor
🏠 Paint exterior
Due Diligence
🔍 Our team completed phase 1 due diligence, including:
✅ Purchase analysis
✅ Financing pre-approval
✅ 30-yr buy and hold analysis
✅ Seller disclosure review
✅ Scope of work review
✅ Initial home inspection
✅ Title report
✅ CMA valuation
✅ 328-datapoint neighbourhood analysis
✅ Lease & rent roll review
Pre-closing due diligence:
✅ Independent Valuation (Appraisal)
✅ Title Insurance
✅ Independent Inspections
For access to the supporting documents for this case study, please Download the Financial Analysis or Schedule a Call.
Investment Pro-Forma
To access the comprehensive 30-year buy and hold cashflow analysis, please download the Property Factsheet.
IMPORTANT INFORMATION
Cashflow rentals is a consultancy company and does not act as a real estate broker. The information listed on this page was provided by the property owner/seller/broker. All information is deemed to be reliable, but not guaranteed.
Projected returns are based on a cash-on-cash basis using a mortgage to fund 70% of the purchase.
This property is subject to final due diligence before closing, including independent property inspections and lender’s appraisal.
It is the responsibility of a prospective buyer to confirm the accuracy of any pro forma, including estimated rent ranges, closing costs, taxes, insurance, appraisals, and third-party inspections before purchasing any property. Mortgage interest rates are subject to change and actual rates will vary.
Projection Assumptions:
Mortgage Rate: 7.25%
Mortgage LTV: 70%
Annual Capital Appreciation: 5%
Annual Rent Appreciation: 3%
Annual Expense Appreciation: 2%
Closing Costs: 6% of purchase price