In partnership with

Follow @Dealsletter on Instagram for daily screenshots, charts, and real‑time deals

Then tap in everywhere else 👇🏼

X: @Dealsletterlive deal threads and underwriting breakdowns.
TikTok: @Dealslettershort 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

  • Raytown 6-Unit: 29.3% CoC Day 1 ($40K/year), 13.9% cap, 49.7% break-even fortress, $2,570/mo rent upside

  • KC Plaza 4-Unit: 5% CoC thin BUT Country Club Plaza location, $1,405/mo rent gap, owner-occupant exit

  • Columbus Park 12-Unit: 3.4% CoC BUT 2023 construction, $680K tax abatement, 0.53-acre development site

  • Santa Clara Flip: $130K profit, off-market $75K below list, major capex done, 113% annualized ROI

📝 Note on Numbers: KC multifamily uses 25% down at 6.5%. Santa Clara flip uses 10% down hard money at 10.45%. All KC deals show cash flow vs location trade-off spectrum.

🏢 Raytown 6-Unit - 29.3% COC DAY 1 CASH FLOW CHAMPION

📍 6310-6312 Raytown Rd, Raytown, MO 64133
💰 Price: $495,000 ($82,500/unit)
🏠 Units: 2×3BR/1BA, 2×2BR/1BA, 1×1BR/1BA, 1 Studio
🏦 Year 1 CF: $40,637/yr (29.3% CoC) | Cap: 13.9%

29.3% CoC Day 1 ($40K/year), 13.9% cap, 49.7% break-even fortress, $2,570/mo rent upside

Key Metrics - STRONGEST CASH FLOW SERIES:

Critical Numbers

Down Payment (25%)

$123,750

Total Cash Required

$138,600

Gross Rent

$7,480/mo (pro forma market)

Annual Cash Flow

$40,637 ($3,386/mo)

Year 1 CoC

29.3% 🔥

Cap Rate

13.9%

Debt Coverage

2.44x

Break-Even Ratio

49.7%

Price Per Unit

$82,500

29.3% CoC Strongest Series: $3,386/month cash flow on $138,600 invested from Year 1 = exceptional immediate yield versus ANY multifamily deal analyzed, most deals require value-add to hit 10%+ this delivers Day 1

13.9% Cap Rate Elite: In any market elite cap, in Raytown with solid tenants 100% occupancy and young roof this REAL number not projected, Kansas City metro average 6-8% buying 6-8% above market cap

2.44x Debt Coverage Fortress: Enormous cushion can absorb significant vacancy OR expense increases without going cash flow negative, operationally bulletproof positioning

49.7% Break-Even Ratio HALF: Property can lose HALF income before underwater on debt service = fortress-level protection, tightest any deal series was 80.7% (KC Plaza 4-unit)

100% Occupied Market Rate Tenants: No lease-up risk no below-market tenants navigate, income in place Day 1, all six units producing current rent

THREE Value-Add Levers NOT Captured:

  1. Three Unrenovated Units $200/Mo Premium:

    • Three renovated units already demonstrating $200/mo premium

    • Three classic-finish units capture on turnover

    • +$600/mo ($7,200/year) at full execution

    • At 13.9% cap = ~$52K added asset value

  2. Garage Leasing Income:

    • 8+ car garage currently tenant parking only

    • Lease separately $75-100/bay to tenants OR outside parties

    • Pure NOI addition existing infrastructure zero capex

  3. Water/Trash Billback:

    • Property manager begun charging utility fees

    • Formalize water/trash billbacks across 6 units

    • Adds $1,500-2,500/year NOI zero capital required

Rent Roll Current vs Market:

  • Current: $5,910/mo gross

  • Pro forma modeled: $7,480/mo

  • Full market: $8,480/mo

  • Gap to full market: $2,570/mo ($30,840/year)

Roof 6 Years Old MAJOR: One of biggest capital risks any older multifamily already addressed, 15+ years useful life remaining, $40-60K avoided capex next decade

Sub-Metered Utilities (Except Water): Tenants pay own electric and gas = minimal owner utility exposure, operating expense protection built-in structure

Raytown Solid Submarket: Blue-collar KC suburb NOT Country Club Plaza, tenant profile and appreciation trajectory reflect that, cap rate COMPENSATES for it, know what submarket buying

19.3% Expense Ratio Lean: No PM, no landscaping, no accounting/legal included, if add third-party management 8% (~$598/mo, $7,178/year) CoC drops 29.3% to ~23.6% still EXCELLENT but budget if not self-managing

10-Year Wealth Projection: Cash flow $62,426/year, equity $418K, 45% CoC on original $138,600 investment = compounding well-bought KC multifamily asset

30-Year Total Profit: $3,851,337 on $138,600 invested with $3,386/mo Year 1 cash flow = what aggressive compounding looks like patient capital

Risk Level: LOW - 100% occupied, market rate tenants, young roof, sub-metered utilities, documented renovation upside, fortress break-even ratio, elite cash flow Day 1

Recommended Strategy: STRONG BUY - Strongest cash-flowing multifamily deal entire series at $82,500/unit Raytown, 13.9% cap + 29.3% CoC + 2.44x DCR + 49.7% break-even doesn't sit long KC metro, move quickly, self-manage capture full yield OR add PM still 23.6% CoC exceptional, execute three-unit cosmetic turns for $200/mo premium as leases roll

The News Source 2.3 Million Americans Trust More Than CNN

The Flyover cuts through the noise mainstream media refuses to clear.

No spin. No agenda. Just the day's most important stories — politics, business, sports, tech, and more — delivered fast and free every morning.

Our editorial team combs hundreds of sources so you don't have to spend your morning doom-scrolling.

Join 2.3 million Americans who start their day with facts, not takes.

🏢 KC Plaza 4244 Terrace - 5% COC BUT COUNTRY CLUB PLAZA LOCATION

📍 4244 Terrace, Kansas City, MO 64111
💰 Price: $550,000 ($137,500/unit)
🏠 Units: 1×3BR/2BA (950 SF), 3×1BR/1BA (700 SF)
🏦 Current CF: $7,656/yr (5% CoC) | Pro Forma: $11,475/yr (7.5% CoC)

5% CoC thin BUT Country Club Plaza location, $1,405/mo rent gap, owner-occupant exit

Key Metrics:

Critical Numbers

Current

Full Market

Down Payment (25%)

$137,500

$137,500

Total Cash Required

$154,000

$154,000

Gross Rent

$4,465/mo

$4,800/mo

Annual Cash Flow

$7,656

$11,475

CoC

5.0%

7.5%

Cap Rate

7.1%

~7.7%

Debt Coverage

1.24x

~1.41x

$1,405/Mo Rent Gap Without Renovation:

  • Unit 4: Vacant → $1,050/mo

  • 3BR: $1,495 → $1,650/mo (+$155)

  • Two 1BRs: $950 → $1,050/mo each (+$200 combined)

  • Total upside: $1,405/mo ($16,860/year)

  • Just leasing execution NO capital required

Unit 4 Vacant PRIMARY Risk: 75% occupied with one unit holding vacant = deal underperforms until filled, make filling Unit 4 Week 1 priority, seller motivation point for price negotiation

Already Renovated Modern Finishes: No capex risk interior, move-in ready, 5% maintenance/capex assumption appropriate conservative, 15+ years before major capital needs

Water Billback Already Structured: $40/unit water charges in leases = additional income stream already captured from tenants, operating expense protection

80.7% Break-Even Ratio Tight: Expenses and debt service consume 80.7 cents every dollar earned, two units vacant simultaneously creates negative cash flow, Kansas City median this product should have stable occupancy but worth noting

No PM Budgeted CRITICAL: If decide third-party management add ~8% rent ($357/mo, $4,286/year) which drops Year 1 cash flow essentially BREAKEVEN, self-management assumed in model

Tenant Profile Premium: Professional class choosing Plaza-adjacent walkability = lower delinquency lower turnover than KC C-class, people who choose Plaza area tend to stay

Owner-Occupant Exit Optionality: Boutique renovated 4-unit near Country Club Plaza can sell to owner-occupant live in 3BR rent three 1BRs = widens buyer pool significantly at exit

Year 1 IRR Negative -10.7%: Model shows negative IRR Year 1 reflecting thin cash flow relative deployed capital, IRR doesn't turn positive until Year 2-3, patient-capital play explicitly

25.3% CoC By Year 20: Patient capital quality location compounds into meaningful yield-on-cost, 30-year property value $1.78M equity $2.48M total profit reflects market rewards location

Price Sensitivity Critical:

  • At $550K ask: 5.0% CoC, 7.1% cap = marginal

  • At $525K: 5.8% CoC, 7.4% cap = better

  • At $500K: 6.8% CoC, 7.8% cap = acceptable

  • Vacant unit = negotiating leverage

Recommended Strategy: CONDITIONAL BUY - Negotiate to $500-510K using Unit 4 vacancy as leverage, have Day 1 plan fill Unit 4 immediately, push rents to market through turnover, self-manage avoid PM dilution, if execute these three effective CoC moves 5% toward 8-9% quickly while location compounds equity, at $550K ask marginal pure cash flow investor but reasonable portfolio builder focused KC best rental corridor

🏢 Columbus Park 401 Charlotte - 3.4% COC BUT 2023 NEW + $680K TAX ABATEMENT

📍 401 Charlotte St, Kansas City, MO 64106
💰 Price: $2,750,000 ($229,167/unit)
🏠 Units: 12×2BR/1BA Townhome-Style, 2023 Construction
🏦 Year 1 CF: $26,196/yr (3.4% CoC) | Year 10: $82,456/yr (10.7% CoC)

3.4% CoC BUT 2023 construction, $680K tax abatement, 0.53-acre development site

Key Metrics:

Critical Numbers

Year 1

Year 10

Year 30

Total Cash Required

$770,000

$770,000

$770,000

Annual Cash Flow

$26,196

$82,456

$277,133

CoC

3.4%

10.7%

36.0%

Property Value

$2,860,000

$4,070,000

$8,919,000

Total Equity

~$770K

~$2.32M

$8.92M

Cap Rate

6.6%

8.7%

Debt Coverage

1.20x

1.53x

2.06x

3.4% CoC LOWEST Series: $2,183/month cash flow on $770K invested = acknowledged upfront, deal NOT cash flow machine but different asset class entirely, institutional-quality small investor can acquire

10-Year Tax Abatement $680K VALUE: Without abatement $2.75M 2023 construction carries $60-75K/year KC property taxes, abatement zeros out for 10.5 years remaining = ~$680,000 total savings, real economic value doesn't show CoC line but absolutely cumulative cash position

Tax Abatement IS Deal Foundation: Without abatement NOI drops ~$115K and deal goes NEGATIVE cash flow, abatement not bonus feature = structural foundation viability, when expires rents need grown enough absorb normalization

At 3% Annual Income Growth: Gross rent $221K Year 1 reaches ~$298K Year 10 creating sufficient cushion absorb tax normalization, model assumes rents outpace tax burden by expiration

2023 Construction Zero Maintenance Decade: No surprise capital calls no deferred capex, CapEx reserves model heavily theoretical brand-new building years to come, 5% maintenance/capex conservative

Additional 0.53-Acre Development Site HIDDEN GEM:

  • Potential: 6 townhomes OR 12 apartments

  • Qualifies own 10-year tax abatement

  • Conservative land value today: $400-600K

  • 5-year Berkley Riverfront activation: $750K-$1.2M+

  • Appreciation outside CoC calculation entirely

Development Site Economics:

  • 6 townhomes @ $400-500K each = $2.4-3.0M potential resale

  • 12 apartments @ $229K/unit = $2.75M additional multifamily

  • Either way land appreciating while hold generating NO expense drag

  • Pure optionality: develop, sell pad, OR let appreciate

Berkley Riverfront $1B Development Adjacent: Mixed-use project directly adjacent, KC Streetcar expansion connects Columbus Park broader downtown, Downtown KC residential 32K → 40K by 2030 = 25% population increase immediate trade area

21-Foot Ceilings Townhome-Style Private Entrances: Product differentiation KC multifamily market, NOT commodity apartment = premium product attracts retains quality tenants, supports rent growth low vacancy

93 Walk Score River Market Walkable: KC Streetcar, Berkley Riverfront accessible = tenant amenity supports rent growth low vacancy over time, infrastructure investment demographic trajectory

100% Occupied Acquisition: Zero lease-up risk income in place Day 1, all 12 units producing current rent

RUBS Implementation Pending UPSIDE:

  • Utility billback program not yet in place

  • Adding RUBS $60-75/unit = $720-900/mo ($8,640-10,800/year) NOI

  • Essentially FREE money operational change

  • Day 1 priority implementing billback

1.2 DCR Thinnest Series: Tight debt coverage any sustained vacancy above model OR significant unexpected expense compresses further, new construction mitigates risk but number to watch

$229,167/Unit Premium KC: Paying new construction pricing market where older assets trade $60-140K/unit, premium justified by construction quality location tax advantage BUT top KC market price per door

10-Year Wealth: Equity $2.32M on $770K invested with $82,456/year cash flow plus development pad $750K-$1.2M sitting untouched = total economic picture considerably stronger than Day 1 yield

30-Year Total Profit: $11,648,258 on $770K invested = what patient capital premier location looks like, 4% appreciation assumption may actually CONSERVATIVE this specific submarket

Risk Level: MEDIUM for cash flow investors - Thinnest Day 1 metrics, 1.2 DCR limited cushion, premium price/unit, tax abatement expiration risk Year 10, BUT new construction eliminates capex risk and Columbus Park/Berkley Riverfront demographic tailwind strong

Recommended Strategy: BUY - Implement RUBS Day 1 capturing $8,640-10,800/year additional NOI, let location do work as Berkley Riverfront $1B development matures and downtown KC population grows 32K → 40K, development land optionality pure appreciation upside, NOT Raytown cash flow machine = institutional-quality asset before institutional money fully recognizes trajectory

🏠 Santa Clara 1226 Chapel Flip - $130K PROFIT OFF-MARKET $75K BELOW LIST

📍 1226 Chapel Dr, Santa Clara, CA 95050
💰 Entry: $1,575,000 (list $1,650K) | ARV: $2,100,000
🏠 3BR/1.25BA, 1,584 SF 1949 Home on 5,985 SF Lot
🏦 Profit: $130,334 post-tax (56.7% ROI) | Hold: 6 months

$130K profit, off-market $75K below list, major capex done, 113% annualized ROI

Deal Economics:

Hard Money Structure

Purchase Price

$1,575,000

Rehab Costs

$137,500

Hard Money Loan

$1,555,000 @ 10.45%

Down Payment (10%)

$157,500

Purchase Costs

$47,250

Total Cash Required

$204,750

Monthly Carry

$13,805 (IO + holding)

Profit Analysis

ARV

$2,100,000

Selling Costs (4.5%)

-$94,500

Loan Repayment

-$1,555,000

Holding Costs (6mo)

-$82,832

Cash Invested

-$204,750

Total Profit

$162,918

Post-Tax Profit

$130,334

ROI

56.7%

Annualized ROI

113.4%

Off-Market $75K Below List STRUCTURAL ADVANTAGE: Property going list $1,650,000, Dealsletter access $1,575,000 = built-in discount BEFORE market opens, immediate equity cushion Day 1 NO on-market buyer gets

First-Time-To-Market Estate Sale: Family-owned since original hitting market first time = unlikely aggressive broker representation driving multi-offer auction, exactly why entry point achievable below list

Major Capex Already Done BEST-CASE:

  • Renewal by Anderson windows installed

  • Newer roof done

  • Structurally solid 1949 construction

  • NO deferred major capex = purely cosmetic finishes

$137,500 Rehab $86.80/SF All Value-Creating: Every dollar goes toward surface improvements directly move buyer perceived value needle Santa Clara market, kitchen $40-55K, baths $15-22K, flooring $15-20K, paint $8-12K, landscaping $10-15K

ARV $2,100,000 at $1,325/SF Conservative:

  • 533 Robin Dr: $2,550K ($1,519/SF) = ceiling

  • 2356 Kay Dr: $1,900K ($1,219/SF) = closest SF match

  • $2.1M sits comfortably between validated by deep comp stack

SCU Adjacent Silicon Valley Demand: Santa Clara 95050 near Santa Clara University most liquid SFR markets South Bay, buyer pool SCU-adjacent families + tech workers + investors, property doesn't sit long priced right

Detached 2-Car Garage + Backyard Workshop: Features differentiate $2.1M price point especially valuable Silicon Valley buyer profile, quarter basement additional storage

8-Month Bear Case $108K Post-Tax: Deal remains profitable meaningful every timeline point, even 8-month significant overrun banking $108K showing durability

1.25 Baths Minor Comp Disadvantage: Most strong comps have 2 full baths, buyers $2.1M Santa Clara prefer 2 baths, if scope can add second full bath within budget ARV potentially supports $2.2-2.25M deal gets better

6-Month Santa Clara Permit Reality: If any scope requires permits (kitchen layout change, bath addition) Santa Clara building department review timelines confirm before committing 6-month model

Coordination Fee Transparency: Ensure buyer fully aware accepted Dealsletter coordination fee structure before closing, clean documentation protects everyone, factor into total acquisition cost alongside purchase costs

Risk Level: MEDIUM - 1.25 bath disadvantage versus 2-bath comps, permit timeline risk if scope requires pulls, coordination fee must be documented, BUT off-market $75K advantage + major capex done + cosmetic scope only mitigates significantly

Recommended Strategy: BUY - Secure off-market access, confirm coordination fee structure documented, if bath can upgrade to full second within $137,500 budget push ARV $2,150-2,200K deal gets better, if not price $2,100K stage aggressively let Santa Clara spring market work, $130K post-tax on $204K invested 6 months = 113% annualized ROI

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.

Reply

Avatar

or to participate

Keep Reading