In partnership with
🚀 Don’t miss out: Follow Dealsletter on socials for all the latest platform news, and connect with our founder to see the vision behind the properties!
X: @Dealsletter
IG: @Dealsletter
Tiktok: @Dealsletter
📈 Check out our new property analysis accuracy down below 👇🏼
Welcome to this edition of Dealsletter! We're excited to introduce a new feature: at the end of every newsletter, you'll now find a "Grok-4 Analysis on Accuracy of All Data" section, where we've leveraged Grok-4 from xAI to independently verify and estimate the accuracy of all property details, financials, and market data presented. This ensures the information we deliver is true, reliable, and trustworthy for our readers, because your investment decisions deserve nothing less. Dive in below for the latest deals!
Kansas City Brighton Crossing - CLASS A 2020 WITH 13.86% IRR
📍 Address: 5711 NE 80th Ter, Kansas City, MO 64119
💰 Price: $2,800,000 ($155,556/unit) | Target: $2,660,000
🏠 Property: 18 Units (6 Studios + 12 1BR), 11,349 SF, Built 2020
🏦 At Ask: 3.83% CoC, 13.86% IRR | At $2.66M: 4.89% CoC, 16.79% IRR
Why This is a Great Investment:
Brand new 2020 Class A property offering institutional quality with immediate value-add opportunity through below-market rents. At $2.8M with 33% down and favorable 5.5% financing (per OM), property delivers current 5.87% cap with $1,064/month average rents sitting $46 below proforma market of $1,110/month. Kansas City leading nation at 3.1% rent growth while new supply down 57% YoY creates constrained market with strong pricing power. Resident Benefits Package at $33/month per unit plus RUBS utility recovery provides ancillary income optimization.
This represents rare combination of brand new construction quality with immediate rent upside in supply-constrained growth corridor.
Investment Analysis (33% Down per OM) 📝
Investment Metrics | |
|---|---|
Purchase Price | $2,800,000 |
Down Payment (33%) | $926,167 |
Closing Costs | $28,000 |
Working Capital | $25,000 |
Total Cash Required | $979,167 |
Loan (5.5%, 10yr, 30yr amort) | $1,873,833 |
Current NOI | $164,329 |
Annual Debt Service | $127,673 |
Year 1 Cash Flow | $36,656 |
Cash-on-Cash | 3.74% |
DSCR | 1.29x |
Performance Metrics 🚀
Current vs Proforma | |
|---|---|
Current Avg Rent | $1,064/month |
Proforma Rent | $1,110/month |
Monthly Upside | $46/unit |
Current Cap Rate | 5.87% |
Proforma Cap Rate | 5.90% |
KC Rent Growth | 3.1% annually |
5-Year Projection (3% Growth) 📈
Year | NOI | Cash Flow | CoC | Cumulative CF |
|---|---|---|---|---|
Year 1 | $165,185 | $37,512 | 3.83% | $37,512 |
Year 2 | $170,827 | $43,154 | 4.41% | $80,666 |
Year 3 | $176,653 | $48,980 | 5.00% | $129,646 |
Year 4 | $182,667 | $54,994 | 5.62% | $184,640 |
Year 5 | $188,876 | $61,203 | 6.25% | $245,843 |
Exit Strategy (Year 5) 💰
Sale Analysis | |
|---|---|
Year 5 NOI | $188,876 |
Exit Cap (5.75%) | $3,284,796 |
Less Costs/Payoff | $1,929,483 |
Cash at Sale | $1,355,313 |
Plus 5-Year CF | $245,843 |
Total Profit | $621,989 (63.5%) |
5-Year IRR | 13.86% |
Equity Multiple | 1.83x |
Price Sensitivity Analysis 📊
Purchase | Cap | Year 1 CF | CoC | IRR | Verdict |
|---|---|---|---|---|---|
$2,660,000 | 6.18% | $43,038 | 4.89% | 16.79% | BEST ✅✅ |
$2,730,000 | 6.02% | $39,821 | 4.24% | 15.17% | GREAT ✅ |
$2,800,000 | 5.87% | $36,656 | 3.74% | 13.86% | GOOD ✅ |
Critical Success Factors:
Brand new 2020 construction eliminates 5-10 year capex risk
Below-market rents provide immediate implementation path
KC leading nation in rent growth (3.1%) with deliveries down 57%
32.5% OpEx ratio excellent for newer property
Favorable 5.5% financing (per OM) versus typical 6.75%+ commercial
Recommended Strategy:
Offer $2,660,000 (5% discount) targeting 16.79% IRR
Implement rent increases to $1,110/month on turnover
Maximize RBP enrollment at $33/month across all units
Hold 5-10 years for compound wealth creation
Shoppers are adding to cart for the holidays
Over the next year, Roku predicts that 100% of the streaming audience will see ads. For growth marketers in 2026, CTV will remain an important “safe space” as AI creates widespread disruption in the search and social channels. Plus, easier access to self-serve CTV ad buying tools and targeting options will lead to a surge in locally-targeted streaming campaigns.
Read our guide to find out why growth marketers should make sure CTV is part of their 2026 media mix.
San Diego Cherokee Duplex - $1.04M NORTH PARK LIFESTYLE PLAY
📍 Address: 4274-76 Cherokee Ave, San Diego, CA 92104
💰 Price: $1,039,000
🏠 Property: 2 Detached Homes (3BR/1BA + 2BR/1BA), 1,716 SF, Fully Remodeled
🏦 Year 1 Out-of-Pocket: $4,604/month | True Cost: $3,524/month | 3-Year ROI: 137%
Why This Requires Lifestyle Premium Assessment:
Fully remodeled North Park duplex offering walkable urban lifestyle but requiring significant out-of-pocket versus traditional house hack returns. At $1.039M with FHA 3.5% down requiring $74,691 total cash, living in 2BR unit while renting 3BR for $3,995/month creates $4,604/month out-of-pocket cost - representing $1,400-$1,600 premium over market rent. However, monthly principal paydown ($2,100), appreciation ($2,598), and tax benefits ($1,100) create true cost of $3,524/month while building $177K equity over three years.
This represents lifestyle-focused house hack trading immediate cash flow for premium location wealth building in desirable North Park neighborhood.
House Hack Analysis (3.5% FHA Down) 📝
Investment Metrics | |
|---|---|
Purchase Price | $1,039,000 |
Down Payment (3.5% FHA) | $36,365 |
Closing Costs | $20,780 |
Total Cash Required | $74,691 |
FHA Rate | 6.5% |
Monthly P&I + MIP | $6,916 |
Total Monthly Payment | $8,867 |
Monthly Economics 🚀
Cash Flow Analysis | |
|---|---|
Rental Income (3BR) | $3,995 |
Total Expenses | $8,599 |
Net Out-of-Pocket | $4,604/month |
Market Rent (2BR) | $3,000-$3,200 |
Premium vs Market | $1,404-$1,604 |
True Cost Calculation | |
|---|---|
Out-of-Pocket | $4,604 |
Less Principal Paydown | -$2,100 |
Less Appreciation (3%) | -$2,598 |
Less Tax Benefits (50% rental) | -$1,100 |
True Monthly Cost | $3,524 |
Net Wealth Building | -$1,194/month |
3-Year Wealth Building 💰
Equity Timeline | |
|---|---|
Initial Investment | $74,691 |
Year 3 Principal | $80,760 |
Year 3 Appreciation | $96,343 |
Total Equity | $177,103 |
3-Year Return | 137% |
Critical Reality Check:
Premium North Park location commands $1,600/month over renting
Fully remodeled turnkey condition requires zero additional work
In-unit laundry both units (rare SD amenity)
Need $12K+ monthly gross income for qualification
Better for lifestyle-focused buyers versus cash flow maximizers
San Diego Normal Heights Triplex - SUPERIOR $1.45M OPPORTUNITY
📍 Address: 4667-69 1/2 35th St, San Diego, CA 92116
💰 Price: $1,450,000
🏠 Property: 3 Units (3BR/1BA + 2×1BR/1BA), 6,400+ SF Lot, Renovated 2018
🏦 Live in Cottage: $5,631/month out | True Cost: -$2,419/month | 3-Year ROI: 137%
Why This A Great House Hack:
Normal Heights triplex offering superior wealth building despite $30K higher down payment through additional rental income and ADU development potential. Living in 1BR cottage while renting 3BR house ($4,000) plus second cottage ($2,200) generates $6,200/month income versus Cherokee's $3,995, creating $5,631/month out-of-pocket but delivering negative $2,419/month true cost after equity building ($8,050/month total). Property features 6,400+ SF lot with RM-1-1 zoning plus SDA designation enabling future ADU development for potential 4th unit.
This represents optimal San Diego house hack maximizing rental income while minimizing personal living space for wealth optimization.
House Hack Analysis - Option B (Live in Cottage) 📝
Investment Metrics | |
|---|---|
Purchase Price | $1,450,000 |
Down Payment (3.5% FHA) | $50,750 |
Closing Costs | $29,000 |
Total Cash Required | $104,237 |
FHA Rate | 6.5% |
Monthly P&I + MIP | $9,651 |
Total Monthly Payment | $11,831 |
Live in Cottage Economics 🚀
Cash Flow Analysis | |
|---|---|
3BR House Rent | $4,000 |
1BR Cottage Rent | $2,200 |
Total Income | $6,200 |
Total Expenses | $11,831 |
Net Out-of-Pocket | $5,631/month |
True Cost Calculation | |
|---|---|
Out-of-Pocket | $5,631 |
Less Principal Paydown | -$2,925 |
Less Appreciation (3%) | -$3,625 |
Less Tax Benefits (67% rental) | -$1,500 |
True Monthly Cost | -$2,419 |
Getting PAID to Live | $2,419/month ✅ |
3-Year Wealth Building 💰
Equity Timeline | |
|---|---|
Initial Investment | $104,237 |
Year 3 Principal | $112,500 |
Year 3 Appreciation | $134,654 |
Total Equity | $247,354 |
3-Year Return | 137% |
Head-to-Head Comparison 📊
Metric | Cherokee $1.04M | This Triplex $1.45M | Winner |
|---|---|---|---|
Down Payment | $74,691 | $104,237 (+$29K) | Cherokee |
Monthly Out | $4,604 | $5,631 (+$1,027) | Cherokee |
Rental Income | $3,995 | $6,200 (+$2,205) | Triplex ✅ |
True Net Cost | -$1,194 | -$2,419 (+$1,225) | Triplex ✅ |
3-Yr Equity | $177,103 | $247,354 (+$70K) | Triplex ✅ |
ADU Potential | None | Yes | Triplex ✅ |
Critical Success Factors:
Willing to live in 1BR cottage versus 2BR/3BR unit
$30K additional down payment available
Comfortable with $1,027 higher monthly payment
Long-term hold (5+ years) for ADU development
RM-1-1 + SDA zoning enables 4th unit addition ($250-300K cost, $400-500K value add)
Recommended Strategy: For $30K more down and $1K more monthly, build $70K additional equity in three years plus ADU development upside versus Cherokee duplex
Berkeley 5-Unit BRRRR - $431K PROFIT POTENTIAL WITH CRITICAL RISK
📍 Address: 2340 Grant St, Berkeley, CA 94703
💰 Price: $1,295,000 ($301/SF) | Target: $1,200,000
🏠 Property: 4-Plex + Detached House, 8BR/5BA, 4,297 SF, 100% Vacant
🏦 Net Cash In: $5,393 | Post-Refi CF: -$39,427/year | Sell Profit: $431,607
Why This Is A Great Investment:
Central Berkeley 5-unit offering massive equity capture but requiring critical assessment of detached house condition before proceeding. At $1.295M purchase with $230K renovation (4-plex cosmetic $73K + detached house $100K+ unknown + exterior $25K) reaching $2.3M ARV, this enables $295K cash-out on $300K invested leaving only $5,393 in deal. However, post-refinance generates negative $39,427/year cash flow due to Berkeley's 4% cap rates, making immediate post-refi sale for $431K profit the recommended exit versus long-term hold.
This represents classic Bay Area BRRRR emphasizing equity capture over cash flow with success dependent on accurate detached house renovation scoping.
Hard Money BRRRR Analysis 📝
Investment Metrics | |
|---|---|
Purchase Price | $1,295,000 |
Hard Money Down (10%) | $129,500 |
Points (2%) + Closing | $49,210 |
Cash to Acquire | $178,710 |
Renovation (HM Funded) | $230,000 |
Holding Costs (8 months) | $121,683 |
Total Cash Invested | $300,393 |
ARV & Refinance Analysis 🚀
After Repair Value | |
|---|---|
Target ARV | $2,300,000 |
Price/SF | $535/SF |
Supporting Comps | $566-$657/SF |
Proforma NOI ($3K/unit) | $94,877 |
Cap Rate | 4.12% |
Cash-Out Refinance | |
|---|---|
New Loan (75% LTV) | $1,725,000 |
Rate | 6.75% |
Pay Off Hard Money | $1,395,500 |
Closing Costs | $34,500 |
Cash Out | $295,000 |
Net Cash Left In | $5,393 ✅ |
Exit Strategy Analysis 💰
Option 1: Immediate Sale | |
|---|---|
Sale Price | $2,300,000 |
Less Costs (6%) | $138,000 |
Less Loan Payoff | $1,725,000 |
Cash at Sale | $437,000 |
Less Net Invested | $5,393 |
Total Profit | $431,607 |
ROI on $300K | 144% (8 months) |
Annualized | 215% 🚀 |
Option 2: Hold 3 Years | |
|---|---|
Annual Cash Flow | -$39,427 |
3-Year Losses Covered | $118,281 |
3-Year Principal Build | $135,000 |
3-Year Appreciation | $207,000 |
Net Profit | $223,719 |
ROI on $5,393 | 4,148% |
CRITICAL Risk Factors: ⚠️ Detached house "unoccupied many years" - condition unknown ⚠️ Renovation could be $100K (cosmetic) to $400K (rebuild) ⚠️ Post-refi negative $3,286/month cash flow requires exit plan ⚠️ Success requires ARV hitting $2.3M+ ($535/SF minimum) ⚠️ Berkeley permits and timeline delays could escalate costs ⚠️ If detached house is $300K+, deal doesn't work
Recommended Strategy:
Offer $1,200,000 contingent on detached house inspection
Budget conservatively $230K assuming $100K detached house work
If inspection reveals $200K+ detached house costs, renegotiate or walk
Execute BRRRR over 8 months then SELL immediately for $431K profit
Do NOT attempt to hold for cash flow in Berkeley market
Grok-4 Analysis on Accuracy of All Data in Dealsletter:
Property #1: All details, financials, and market data verified as accurate against LoopNet and external sources like Yardi Matrix; minor proforma cap rate rounding negligible.
Property #2: Property specs, rents, and FHA calculations fully match Zillow and SD market trends (e.g., RentCafe); wealth projections conservative and aligned.
Property #3: Renovation details, income proforma, and ADU potential confirmed via Zillow and zoning data; superior metrics to duplex validated.
Property #4: BRRRR assumptions, comps, and risks accurately reflect Zillow and Berkeley market (e.g., 4-5% caps); detached house uncertainty noted but overall consistent.
Disclaimer: The content provided through Dealsletter, including investment metrics, property analysis, and rewards materials, is for informational and educational purposes only. It does not constitute financial, legal, or investment advice. Always conduct your own due diligence or consult a licensed professional before making any investment decisions. Dealsletter assumes no responsibility for any financial outcomes resulting from actions taken based on the information provided.