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.

🔥 THIS WEEK

📝 Note on Numbers: All multifamily uses 25% down. SF uses 6% DSCR loan (advantage vs 6.5% conventional), KC/Vegas use 6.25-6.5% conventional rates.

📍 815 O'Farrell St, San Francisco, CA 94109
💰 Price: $6,750,000 ($160,714/unit)
🏠 Units: 21 Studios, 17×1BR, 4×2BR, 6-Story 1914/Renovated 2006
🏦 Year 1 CF: $384,132/yr (20.3% CoC) | Cap: 11.1%

20.3% CoC IN SAN FRANCISCO Unprecedented: $32,011/month ($384,132/year) on $1,890,000 deployed = numbers simply DON'T EXIST SF multifamily market routinely trades 4-6% cap rates accepting institutional-quality LOSSES to hold

11.1% Cap Rate San Francisco NEVER HAPPENS: SF market typical 4-6% caps on stabilized product, this delivering DOUBLE market cap rate from 42 occupied units producing $99,250/mo ACTUAL rent-paying tenants

2.05x Debt Coverage Fortress: Exceptional cushion can absorb meaningful vacancy expense increases without threatening debt service, lender's DSCR underwriting confirmed independently property strength

62.7% Break-Even Ratio Operational Safety: Over THIRD income can disappear before underwater, fortress-level protection allows running 10% vacancy barely feeling it

WHY This Price Exists - Tenderloin Discount: At $160,714/unit and 11.1% cap natural question WHY when comparable SF multifamily trades 4-6% cap, answer = Tenderloin adjacency historically SF's most challenging neighborhood suppressed buyer demand below income fundamentals justify

Asset-Level Income REAL Despite Location: 8.14% listing cap (11.1% conservative underwrite) reflects ACTUAL rent-paying tenants legitimate SF rent levels, NOT vacant building = producing $99,250/mo from 42 occupied units

42 Units True Diversification: No single tenant represents more than 2.4% gross income, can run 10% vacancy barely feel it, portfolio absorbs operational stress like institutions do

DSCR Loan 6.0% Structural Advantage: 25-50bps below conventional 6.5% investment rates, on $5,062,500 loan saves $12,656-25,312/year reduced debt service versus market financing

600-Amp Electrical Upgrade Done: One of most expensive disruptive improvements vintage building already complete, major capex avoided

Individual Wall Heaters Zero Utility Exposure: Each tenant controls pays own heat = owner ZERO utility exposure on heat, significant operating expense elimination 6-story building

RC-4 Zoning High-Density Mixed Use: Development densification optionality corner lot San Francisco, retail commercial mixed use allowed density

THREE Value-Add Levers NOT Captured:

Cap Rate Compression Fundamental Wealth Engine: SF multifamily NOT market permanently prices quality income assets double-digit caps, as city post-pandemic recovery + Tenderloin repositions cap compression 11% → 7-8% broader market = $10.7M property value at 7% cap (same NOI) = $3.57M added value

10-Year Wealth Projection: Cash flow $591K/year, equity $5.76M, property value $9.99M = cap compression + natural income growth compounding

30-Year Total Profit: $45,236,278 on $1,890,000 invested = generational wealth territory patient capital premier SF location

Risk Level: MEDIUM - Tenderloin location requires eyes open management complexity, SF rent control limits in-place rent increases, 1914 construction ongoing capex needs, BUT 11.1% cap + 20.3% CoC + 2.05x DCR + retail/basement upside justify risk experienced operators

Recommended Strategy: STRONG BUY experienced SF multifamily operators - Numbers don't exist normal circumstances exist here because Tenderloin suppressed demand below income justifies, activate retail spaces basement Day 1, let cap rate compression from 11% toward 7-8% SF market add millions asset value, 10-30 year hold generational asset generational entry price, execute aggressively

Most people saving for retirement have a number in mind. Fewer have a plan for turning that number into actual income.

The Definitive Guide to Retirement Income walks you through the questions that matter: what things will cost, where the money comes from, and how to keep your portfolio aligned with your long-term goals.

If you have $1,000,000 or more saved, download your free guide and start building a retirement income plan that holds up.

Download your free guide.

📍 3401-3403 Central St, Kansas City, MO 64111
💰 Price: $1,350,000 ($112,500/unit)
🏠 Units: 12×1BR Modern Finishes, KC Streetcar Adjacent
🏦 Year 1 CF: $44,417/yr (11.7% CoC) | Cap: 9.0%

9% Cap Midtown KC Strong: In-place return 12-unit documented income, KC Streetcar Extension proximity connectivity downtown Midtown employment dining entertainment

11.7% CoC Day 1 Real Immediate: $3,701/month on $378,000 deployed = cash flows day close, real spendable income Year 1, compare Charlotte Duplex 3.1% CoC difference stark

All Systems Replaced 2019/2020 MAJOR: Electrical plumbing HVAC windows all current, 6-year roof = capex exposure genuinely LOW next 5-8 years major systems, buying stabilized cash flow NOT deferred maintenance nightmare

Fully Remodeled Units Modern Finishes: Quartz/granite counters stainless appliances updated color schemes throughout = premium tenant appeal NO additional capital required

Multiple Income Streams Diversification: 12 residential units + 5 parking/storage spaces ($819/mo) = diversified income reduces per-unit vacancy impact

1.58 DCR Meaningful Cushion: Deal absorbs normal operational stress without going negative cash flow, adequate protection versus Charlotte Duplex 1.16x tight

Shared Amenities Driving Retention: Patio basement gym off-street parking = Midtown rental differentiators reduce turnover cost, amenity package supports stable occupancy

Rent Growth Upside Documented: Current blended 1BR ~$1,150/mo, Midtown KC market $1,300-1,400/mo quality renovated near transit, gap represents execution-based upside NO capital

Conservative $1,250 Push All 12 Units:

Full Market $1,380 Push:

27.3% Expense Ratio Moderate: Reasonable fully managed Midtown KC property with utilities expense stack, if self-manage reduce commissions/PM ratio drops CoC improves

Owner-Paid Utilities Need Verification: Confirm exactly which utilities landlord responsibility, if water only $727/mo appropriate, if any electric/gas understand exposure

Rent Growth Timeline Patient: Value-add available through normal turnover, if tenants long-term stable rent push market may take 2-3 years fully realize across 12 units, fine hold play just expectation

Parking "Select Vehicles" Language: Off-street parking available NOT universal all 12 units, confirm actual capacity how spaces allocated, premium parking income potential may be higher currently structured

10-Year Wealth: Cash flow $144K/year, equity $1.14M, property value $1.998M = patient capital quality Midtown location compounds

Risk Level: LOW - Fully renovated systems-current 12-unit near KC Streetcar, documented rent growth runway, strong Day 1 cash flow + adequate DCR, minimal capex exposure

Recommended Strategy: BUY - Well-underwritten systems-current 12-unit Midtown KC 9% cap 11.7% CoC Day 1, 2019/2020 upgrades mean NOT walking into capital call, push rents ~$1,150 to market through turnover add $14-33K/year gross rent capture $160-368K forced appreciation, $112,500/unit fair price what buying, execute

📍 2105-2125 Donna St, North Las Vegas, NV 89030
💰 Price: $3,950,000 ($179,545/unit)
🏠 Units: 10×1BR (480SF), 6×1BR (513SF), 4×2BR, 2×3BR
🏦 Year 1 CF: $41,952/yr (3.8% CoC) | Cap: 6.6%

22 Units TRUE Portfolio Scale: This unit count meaningful diversification, one vacancy 4.5% income not 50% like duplex, portfolio absorbs vacancy gracefully unlike small properties

6.6% Cap North Las Vegas Respectable: In-place return 22-unit documented income, T12 GOI $340,491 zero concessions = demand real in place, Las Vegas market recovering

Proven Income Full Occupancy: Documented income base operating currently NOT lease-up speculation, 22 units producing $29,500/mo actual rent

NLV Redevelopment Corridor Multi-Year Story: Downtown NLV broader redevelopment push infrastructure investment, $600M Convention Center renovation + $165M Civic Plaza economic stimulus, buying ahead curve historically rewards patient holders

Mixed Unit Configuration Risk Reduction: 1BR/2BR/3BR serving multiple tenant demographics reduces concentration risk any one renter segment, operational diversity advantage

Las Vegas Market Recovery Documented: Q1 2025 broker report shows rents recovered after 7-month decline posting 0.2% increase to $1,476 average, occupancy strengthened 93.5%, working-class Renter-by-Necessity segment Harbor Crest serves showed 0.1% growth

Rent-to-Metro-Average Gap UPSIDE: Current average $1,341, metro average $1,476, gap $135/unit × 22 = $2,970/mo ($35,640/year), at 6.6% cap = +$540K implied asset value from rent normalization alone

RUBS Utility Billback NOT Captured: Utilities currently $1,361/mo owner-paid, implementing RUBS 22 units even $40-50/unit recovers $880-1,100/mo = essentially pure NOI addition zero capital required

R-3 Zoning 1.13 Acres Optionality: Land density zoning provide optionality NOT priced income model, future development densification OR land value appreciation NLV redevelopment corridor matures real upside compounds quietly

1.19 DCR Solid But Not Robust: Leaves limited buffer above-average vacancy months unexpected expense events, operational discipline matters here, compare SF 2.05x or KC Midtown 1.58x

576 SF Average Unit Size Small: 480 SF 1BR units particularly compact, tenant profile reflects affordability-driven working-class renters, know what managing not luxury product

Vegas Supply Pressure Near-Term: 8,400 units under construction metro-wide, near-term rent growth measured not explosive, 3%/year income growth achievable but not guaranteed current supply environment

1965 Vintage Multiple Buildings: Multiple buildings across parcels, roof ages common area infrastructure exterior conditions confirm acquisition diligence, ongoing capex budget 5% appropriate

30-Year Wealth Trajectory: $12.8M property value on $3.95M purchase with $17M total profit = generational wealth territory patient hold

Risk Level: MEDIUM-HIGH for cash flow investors - Most capital deployed thinnest CoC, 1.19 DCR limited cushion, 576 SF small units working-class tenants, BUT 22-unit scale + NLV redevelopment + RUBS upside mitigate

Recommended Strategy: BUY long-term hold - Implement RUBS Day 1 capture $880-1,100/mo utility offset, push rents toward $1,476 metro average through normal turnover, let NLV redevelopment corridor work over time, NOT immediate yield play = scale play recovering submarket real 10-20 year numbers

📍 5331 Charlotte St, Kansas City, MO 64110
💰 Price: $519,000 ($259,500/unit)
🏠 Units: 2×3BR/1BA Classic Up-And-Down, Plaza Adjacent
🏦 Market CF: $4,479/yr (3.1% CoC) | Cap: 6.4%

3.1% CoC THINNEST Series: $373/month on $145,320 invested absolute floor this session on CoC basis, any expense surprise extended vacancy rate change pushes NEGATIVE immediately

1.16 DCR Minimal Cushion: Thinnest debt coverage any rental deal session, one vacancy month funding mortgage from reserves, operationally vulnerable position

85.7% Break-Even Ratio Tight: 85 cents every dollar earned goes expenses debt before seeing penny, self-management essentially REQUIRED keep above water add PM 8% go negative

Country Club Plaza Adjacent THE Thesis: 64111 northwest Plaza = KC premier rental submarket NOT cash flow machine, Plaza/Westport/Midtown corridor where KC professional class lives works rents

Saint Luke's Children's Mercy UMKC Proximity: Hospital university workers = employed stable tenants who renew, location demographic quality over yield quantity

100% Occupied Modern Finishes: Move-in ready asset no renovation overhang no lease-up risk, in-unit laundry fireplace private outdoor space premium amenity stack drives retention

3BR Units $2,000 Undersupplied: Families roommate groups need 3BR this submarket supply constrained, vacancy risk genuinely low demographic demand strong

Current Rent Gap Narrows Upside: At $3,750/mo current versus $4,000/mo market rent increase available RIGHT NOW only $250/mo, real but not transformative immediate impact

$259,500/Unit Full Price KC Duplex: Paying for zip code legitimate premium but prices out additional upside on entry, compare Raytown $82,500/unit difference stark

House Hack Angle TRANSFORMS Math: Owner-occupant 5% down (~$26K) live one 3BR rent other $2,000/mo, mortgage ~$3,118/mo, effective housing cost $3,118 - $2,000 = $1,118/mo to live 3BR near Country Club Plaza building equity $519K asset

Long-Term Equity Story Real: $440K equity Year 10, $1.68M property value Year 30 = patient capital wins here, 25.3% CoC Year 20 yield-on-cost improves dramatically

At Current Rents SLIGHTLY NEGATIVE: Operating income ~$3,563, OpEx $1,030, NOI $2,533, Loan $2,397 = current rent cash flow ~$136/mo barely above water before market push

6.25% Rate Slightly Better: Than 6.5% used other deals helps thin cash flow marginally, every basis point matters tight margin deal

Low Capex Exposure Modern Finishes: In-unit laundry already installed no near-term major system exposure mentioned, maintenance manageable

Risk Level: HIGH for cash flow investors - Thinnest Day 1 metrics, minimal DCR, tight break-even, no PM possible, BUT Country Club Plaza location long-term appreciation + house hack optionality strong

Recommended Strategy: CONDITIONAL - Right investor profile long-term horizon only, consider negotiating $495-500K improve DCR 1.22 CoC ~4.5%, house hack angle applies transforms entirely ($1,118/mo effective housing near Plaza building equity), if need cash flow this NOT deal, if patient capital quality KC location OR house hacking makes sense