East Elm St, Independence MO 64050

(3) Duplexes / two 2 bed/1 bath units / 1,176 sq ft

About the projects

Built in 1964, these are three nearly identical duplexes containing two 2-bed/1-bath units in a predominantly owner occupied “B” neighborhood. They require minimal updating and are currently rented at below market rent. Tenants are TAW and there is an opportunity to value-add through raising rents and the addition of a legal third bedroom in the basement level. The Cap Rate at 8.8% is very attractive for a property in a B neighborhood. We believe there is 18% built-in equity on each duplex. This would be a great addition to your portfolio – multiple duplexes with strong growth opportunities.

Price:                              $146,000

Renovation:                  $0

Total All In:    $146,000

Rent:                                $1,600/mo

Property Mgmt (10%):   $160

Insurance:                       $77

Taxes:                               $100

Maintenance (5%):         $80

Vacancy (7%):                 $112

Total Expenses:              $529

NOI per month:              $1,071

Cap Rate:                         8.8%

GRM:                                 7.60

Comps*:                           $172,000

* Comps are NOT a guarantee, but an estimation of after repair value (ARV)