Want more deals between issues?
Follow @Dealsletter on Instagram for daily screenshots, charts, and real‑time deals
Then tap in everywhere else 👇🏼
X: @Dealsletter – live deal threads and underwriting breakdowns.
TikTok: @Dealsletter – short property tours and before/after vids.
Follow Dealsletter’s founder on X: @KdogBuilds for raw deal breakdowns and behind‑the‑scenes numbers.
Hello Investors,
🔥 THIS WEEK
KC 82 West 78-Unit: 15.1% CoC Day 1 ($250K/year), 10.1% cap, $75,641/unit BUT 43.5% expenses
Vegas Kemp Park 19-Unit MHP: 18.6% CoC stabilized BUT currently 60% occupied = negative CF
North Vegas 12-Unit: 24.8% CoC, 12.8% cap, $87,500/unit, below-market rents = value-add
Concord Fix & Flip: 72% ROI, $93K profit, 4-month hold, $194K spread BUT scope risk
🏢 KC 82 West 78-Unit - 15.1% COC $250K/YEAR BUT 43.5% EXPENSES
📍 8208 Troost Ave, Kansas City, MO 64131
💰 Price: $5,900,000 ($75,641/unit)
🏠 Units: 42×1BR/1BA + 36×2BR/1BA, 91% Occupied
🏦 Year 1 CF: $250,164/yr (15.1% CoC) | Cap: 10.1%

KC 82 West 78-Unit: 15.1% CoC Day 1 ($250K/year), 10.1% cap, $75,641/unit BUT 43.5% expenses
Key Metrics:
Critical Numbers | |
|---|---|
Down Payment (25%) | $1,475,000 |
Total Cash Required | $1,652,000 |
Gross Rent | $92,346/mo |
Year 1 Cash Flow | $250,164 ($20,847/mo) |
Year 1 CoC | 15.1% 🔥 |
True Cap Rate | 10.1% |
Expense Ratio | 43.5% ⚠️ |
Debt Coverage | 1.73x |
15.1% CoC Exceptional Day 1: $20,847/mo ($250K/year) passive income rare stabilized multifamily, most deals require 2-3 years value-add to hit 10%+, this delivers immediately
10.1% Cap Rate Premium: Kansas City average 6-8%, buying 2-4% above market cap = value purchase at $75,641/unit versus $100-150K typical KC pricing
78-Unit Institutional Scale: True scale enables professional management justification, economies of scale operational efficiency, portfolio-grade asset not mom-and-pop building
Section 8 Voucher Stability: Government-backed rent payments lower collection risk, consistent occupancy recession-resistant, 60-80% likely voucher tenants based on location
43.5% Expense Ratio HIGH: Industry standard 30-35%, this property 43.5% primarily driven by owner-paid utilities $168,553/year ($14,046/mo) = 37% of total expenses
Utility Burden Reality:
Owner pays ALL utilities not separately metered
Cannot easily pass to tenants
$168K/year ongoing cost BUT already factored into pro forma
Rents reflect utility inclusion
Part of business model Section 8
9% Vacancy Currently: 91% occupied = 7 empty units, Section 8 typically lower vacancy, may indicate unit condition or management issues requiring attention
Value-Add Path Clear: Current $1,184/unit average versus market $1,308 upgraded = $124/unit × 78 = $9,672/mo ($116K/year) upside through light renovations
Value-Add Investment Math:
Invest $507K ($6,500/unit × 78)
Add $116K annual NOI
Property value $5.9M → $7.9M @ 9% cap
Create $2M value on $507K spend = 393% ROI
10-Year Wealth Projection: Cash flow $2M+, equity $6.33M, total wealth $8.33M on $1.65M invested = 404% return (40% annually)
Risk Level: MEDIUM - High expenses manageable but tight margins, utility burden ongoing, Troost corridor working-class location, Section 8 concentration, but exceptional cash flow justifies
Recommended Strategy: STRONG BUY for experienced multifamily operators, $250K/year Day 1 cash flow with 1.73x debt coverage safe, 43.5% expenses already priced in, optional $507K value-add creates $2M additional equity
Wake up to better business news
Some business news reads like a lullaby.
Morning Brew is the opposite.
A free daily newsletter that breaks down what’s happening in business and culture — clearly, quickly, and with enough personality to keep things interesting.
Each morning brings a sharp, easy-to-read rundown of what matters, why it matters, and what it means to you. Plus, there’s daily brain games everyone’s playing.
Business news, minus the snooze. Read by over 4 million people every morning.
🏕️ Vegas Kemp Park 19-Unit MHP - 18.6% COC IF STABILIZED, NEGATIVE NOW
📍 1340 Hassell Ave, Las Vegas, NV 89106
💰 Price: $2,100,000 ($110,526/unit)
🏠 Units: 18×1BR/1BA + 1×2BR/1BA Duplex, Mobile Home Park
🏦 Stabilized CF: $109,464/yr (18.6% CoC) | Current 60%: -$14,750/yr

Vegas Kemp Park 19-Unit MHP: 18.6% CoC stabilized BUT currently 60% occupied = negative CF
Key Metrics - STABILIZED vs CURRENT:
Critical Numbers | Stabilized | Current 60% |
|---|---|---|
Down Payment (25%) | $525,000 | $525,000 |
Total Cash Required | $588,000 | $588,000 |
Gross Rent | $27,236/mo | $16,342/mo |
Annual Cash Flow | $109,464 | -$14,750 ❌ |
CoC | 18.6% | -2.5% |
Cap Rate | 11.2% | ~5.3% |
Debt Coverage | 1.87x | 0.88x |
60% Occupancy CRITICAL RED FLAG: Only 11-12 of 19 units producing rent, 8 units vacant = deal cash flow NEGATIVE today at -$14,750/year, pro forma reflects stabilized not reality
WHY Are 8 Units Vacant?: Deferred maintenance? Crime? Difficult tenants? Non-functional units? MUST answer before buying, this is not typical 5% vacancy deal
Stabilized Numbers Exceptional: 11.2% cap, 18.6% CoC, 1.87x DCR IF you can fill 8 vacant units, 10-year CoC grows to 31.6% = generational wealth IF stabilized
1956 Vintage Mobile Homes: 70-year-old manufactured housing creates massive capex risk, plumbing/electrical/roofs on ancient units = capex wildfire waiting, park-owned vs tenant-owned CRITICAL distinction
Non-Conforming R-2 Zoning: Grandfathered status means if substantially damaged cannot rebuild as-is, complicates financing some lenders, limits expansion flexibility
$110,526/Unit Las Vegas: Genuinely cheap MHP pricing, even modest appreciation compounds well, BUT paying stabilized price for 60% occupied asset = bad deal structure
Financing Risk MHP: Under 20 units gray zone, some conventional lenders won't touch, may require community bank portfolio loans 20-25yr amortization higher rates crushing cash flow
Value-Add Math IF Stabilized:
Fill 8 vacant units @ $1,427/mo average
Add $11,400/mo income ($136,800/year)
Flip from -$14,750 negative to $109,464 positive
$124,214 annual swing
Property Tax Likely Increases: $8,000/yr on $2.1M Las Vegas = 0.38%, Clark County reassesses on sale, taxes could jump significantly post-close verify actual
10-Year IF Stabilized: Equity $1.76M, cash flow cumulative $1.5M+, total wealth $3.26M on $588K = 454% return exceptional
Risk Level: HIGH - Buying unstabilized at stabilized pricing, 60% occupancy unexplained, 1956 capex bomb, MHP financing complex, BUT upside real IF execution works
Recommended Strategy: CONDITIONAL - Negotiate $1.75-1.85M reflecting ACTUAL 60% occupancy not pro forma, verify WHY 8 units vacant, confirm financing terms, IF answers good this builds wealth, IF not walk🏛️ Old Town 4-Unit - $939/MO PREMIUM BUILDS $112K/YEAR EQUITY
📍 2282-2284 Congress St, San Diego, CA 92110
💰 Price = Value: $1,900,000 ($475,000/unit)
🏠 Units: 4×1BR/1BA (~390 SF each), Historic Old Town
🏦 Live in 1BR, Rent 3: $9,300/mo STR or $7,500 LTR | Out-of-Pocket: $3,739/mo
🏢 North Vegas 12-Unit - 24.8% COC BELOW-MARKET RENTS VALUE-ADD
📍 3017-3021 E Carey Ave, North Las Vegas, NV 89030
💰 Price: $1,049,999 ($87,500/unit)
🏠 Units: 4 Studios + 8×1BR/1BA, 85% Occupied (2 vacant)
🏦 Current CF: $72,826/yr (24.8% CoC) | Pro Forma: $100,186/yr (34.1%)

North Vegas 12-Unit: 24.8% CoC, 12.8% cap, $87,500/unit, below-market rents = value-add
Key Metrics:
Critical Numbers | Current | Pro Forma |
|---|---|---|
Down Payment (25%) | $262,250 | $262,250 |
Total Cash Required | $293,720 | $293,720 |
Gross Rent | $14,800/mo | $17,200/mo |
Annual Cash Flow | $72,826 | $100,186 |
CoC | 24.8% | 34.1% |
Cap Rate | 12.8% | ~15.4% |
Debt Coverage | 2.19x | 2.63x |
24.8% CoC Day 1 Current Rents: $6,069/mo ($72,826/year) on $293,720 invested exceptional, deal cash flows strongly BEFORE capturing below-market rent upside
12.8% Cap Rate Floor: Even with below-market rents in place already 12.8% cap, that's the FLOOR not ceiling, value-add upside pure bonus
Below-Market Rent Upside Clear: Studios $1,100 → $1,300, 1BRs $1,300 → $1,500 = $200/unit × 12 = $2,400/mo ($28,800/year) additional income through normal turnover
2.19 DCR Exceptional Cushion: Could lose 3-4 units to vacancy and still cover debt service, deal not fragile, enormous safety margin
Value-Add No Renovation Required: Just better management and normal lease turnover captures $200+/unit, no construction risk, no permit delays, execution-based not speculative
20.5% Expense Ratio TOO LEAN: No property management, no landscaping, no accounting/legal listed, real-world 12-unit Class C 1978 building runs 30-35% expenses, stress test required
Add Property Management Impact: 8-10% PM adds $14-17K/year, cash flow drops to $58-59K annually (still strong 20% CoC), run own numbers unless definitely self-managing
1978 Vintage 47-Year Building: Roof, HVAC, plumbing (copper vs galvanized?), electrical panels status unknown, capex reserves 5% rent ($8,880/year) may not cover major early need
85% Occupancy 2 Vacant: Why are those units sitting? Condition issues? Deferred maintenance? Or lazy management? Answer matters for execution timeline
North Las Vegas 89030 Class C: Working-class zip code some higher-crime corridors, pull specific crime data for block, understand tenant profile existing renters
1031 Exchange Seller Leverage: Tax-driven deadline creates negotiating power on price/terms if you can close on their schedule, motivated seller advantage
10-Year Wealth: Cash flow cumulative $900K+, equity $882K, total wealth $1.78M on $293K = 507% return (50% annually)
Risk Level: MEDIUM - Expense ratio needs stress-testing, 1978 capex unknowns, Class C North Vegas management, but 24.8% current CoC plus value-add upside strong
Recommended Strategy: BUY subject to full building inspection and rent roll verification, 12.8% cap BEFORE value-add plus 2.19x DCR creates safety, $87,500/unit well-priced Las Vegas
🏠 Concord Fix & Flip - 72% ROI $93K PROFIT BUT SCOPE RISK
📍 4219 Sherwood Ct, Concord, CA 94521
💰 Purchase: $775,000 (listed $740K) | ARV: $1,090,000
🏠 4BR/2BA, 2,478 SF on Cul-de-Sac
🏦 Profit: $93,189 (72% ROI) | Hold: 4 months

Concord Fix & Flip: 72% ROI, $93K profit, 4-month hold, $194K spread BUT scope risk
Key Metrics:
Critical Numbers | |
|---|---|
Purchase Price | $775,000 |
Rehab Costs | $121,000 ($48.80/SF) |
Hard Money Loan | $818,500 @ 10.45% |
Down Payment (10%) | $77,500 |
Total Cash Required | $100,750 |
ARV | $1,090,000 |
Total Profit | $93,189 |
ROI | 72.1% |
Annualized ROI | 216.3% (4-month hold) |
$194K Gross Spread Strong: $1,090K ARV - $775K purchase - $121K rehab = $194K before carry/closing, real spread Bay Area flip, wide enough absorb modest overruns
Low Cash-In Bay Area: $100,750 controls $1.09M ARV asset exceptional capital efficiency, hard money terms doing real work, 91.4% loan-to-cost
Cul-de-Sac Location Premium: Family-oriented cul-de-sacs Concord sell faster stronger prices than through-traffic streets, real marketing advantage at sale
4-Month Timeline Realistic: Renovated 4/2 on cul-de-sac priced well $1.09M should not sit, Concord market moves for quality product
Even 8-Month Still Profitable: Deal has $64K+ cushion if everything takes twice as long, $7,128/mo carry but not fragile flip, 6-8 month scenario still works
$48.80/SF Rehab Budget CRITICAL: This is cosmetic-to-light renovation number (kitchen refresh, bath update, paint, flooring, curb appeal), NOT gut rehab, if needs electrical/plumbing/HVAC/roof this budget BREAKS
Scope Validation Everything: "TLC needed" could mean paint-and-floors OR surprise systems replacement, contractor must walk property before offer validate $121K scope matches reality
ARV $439/SF Defensible: Concord renovated SFRs quiet streets trading $420-480/SF recent comps, $440 target middle range not aggressive, right place to be
70% Rule Violation: 70% of $1,090K = $763K - $121K rehab = max $642K purchase, buying at $775K above strict rule BUT Bay Area flippers operate 75-78% competitive markets consistently
Holding Costs Incomplete Model: Shows $0 insurance/property taxes/utilities during hold, California property taxes $775K = ~$8K/yr, insurance/utilities vacant add $2-3K, real holding costs $32-34K at 4 months trims profit to $88-90K
Buyer Competition Risk Primary: Primary buyers can go higher since don't need profit baked in, if goes $810-820K investor math gets squeezed, know walk-away number before heat
Permit Timeline Risk Bay Area: If any scope requires permits (structural, electrical, plumbing), Concord permit office can blow 4-month timeline to 7-8 months, know what requires permits before start
Risk Level: MEDIUM-HIGH - Scope validation critical, going over ask competitive market, permit delays possible, carrying costs underestimated, but spread real if execution clean
Recommended Strategy: CONDITIONAL BUY - Full inspection before offer, itemized scope of work with contractor validates $121K, pull 6-month sold comps renovated 4BR 94521 verify $1.09M ARV holds, determine walk-away price before competitive offers

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.

