Kansas City Investment Real Estate * Storybook Realty

Cashflow Analysis

Property Address: 7121 NE 46th Street, Kansas City, MO

Current Status: Needs minimal rehab

Ownership: HUD Acquired

Estimated ARV: $80,000

List Price Sq.Ft. Bedrooms Baths Garage Year Blt.

$ 31,000.00 874 3 1 1 1960

CASH FLOW WORKSHEET:

Cash To Close $ 31,310.00

Est. Initial Repairs $ 12,650.00

Expenses: Monthly
Taxes: $ 132.17
Insurance: $ 53.33
Water/Sewer: $ 40.00
Garbage: $ 20.00
Electric: $ 100.00
Gas: $ 100.00
HOA: $ -

Assumes 90 Day Flip:

Total Expenses: $ 7,718.19

TOTAL Cash Invested $ 51,678.19

ANALYSIS RATES OF RETURNS:

Return on investment- Cash on Cash

alty

Type County Basement School

SFR Clay Yes NKC

ESTIMATED Disposition:
Commission: $ $3,200.00
Closing: $ $800.00
Concessions: $ $2,400.00

Total: $ $6,400.00

NET PROFIT: $ 28,321.81

Term 54.80%
Annualized 222.26%