Fix and Flip Project
1015 Quindaro Blvd, Kansas City, KS 66104, USA
Bedrooms: 8, Bathrooms: 4.0, Sqft: 3329, Lot Size: 11456, Year Built: 1890
Brought to you by:
Midwest Dev group
816-718-3340
info@midwestdevgroup.com
Financial Summary
Project Costs
Purchase Price | $85,000 | |
Purchase Costs | $0 | |
Rehab Costs | $146,500 | |
Rehab Contingency () | $0 | |
Rehab Holding Costs | $174 | |
Total Project Costs | $231,674 | |
Financing | $0 | |
Cash out of Pocket | $231,674 | |
Rehab Project Length | 4 Month(s) |
Project Returns
Sales Price | $360,000 | |
Project Costs | ($231,674) | |
Sale Costs | $0 | |
Profit Amount | $128,326 | |
ROI | 55.39% | |
ROR | 166.17% | |
Unlevered ROI | 55.39% | |
Unlevered ROR | 166.17% |
CMA Summary
By Average of Sales
Adjusted Comps
Avg of Adjusted Sales ARV | $273,948 | |
Subject Sqft | 3,329 | |
Adjusted $/sqft | $82 |
Unadjusted Comps
Avg of Sales ARV | $273,948 | |
Subject Sqft | 3,329 | |
Avg of Sales $/sqft | $82 |
By Average of $/Sqft
Adjusted Comps
Avg of Adjusted $/sqft | $111 | |
Subject Sqft | 3,329 | |
Calculated Adj. ARV | $370,629 |
Unadjusted Comps
Avg of Unadjusted $/sqft | $111 | |
Subject Sqft | 3,329 | |
Calculated ARV | $370,629 |
CMA Detail
| Basics | Subject | Comparable | Comparable | Comparable | ||||
| Image Not Available | Image Not Available |  | |||||
| Address | 1015 Quindaro Blvd, Kansas City, KS 66104, USA | 940 Cleveland Ave, Kansas City, KS 66101, USA | 2532 N 73 St, Kansas City, KS 66109, USA | 2047 N 6th St, Kansas City, KS 66101, USA | ||||
| Sold Date | 2022-11-14 | 2024-09-13 | 2024-10-24 | 2023-04-21 | ||||
| Sold $ | $5,000 | $267,900 | $279,944 | $274,000 | ||||
| Sqft | 3,329 | 2,784 | 1,842 | 3,189 | ||||
| $/sqft | $2 | $96 | $152 | $86 | ||||
| Features | Feature Values | Units | Units | Adjustment | Units | Adjustment | Units | Adjustment |
Bedrooms | $0 | 8.00 | 4.00 | $0 | 3.00 | $0 | 5.00 | $0 |
Bathrooms | $0 | 4.00 | 3.50 | $0 | 2.00 | $0 | 3.00 | $0 |
Garage spaces | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Carport spaces | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Lot size sqft | $0 | 11,456.00 | 6,795.00 | $0 | 8,364.00 | $0 | 7,231.00 | $0 |
Basement sqft | $0 | 713.00 | 916.00 | $0 | 1,842.00 | $0 | 1,184.00 | $0 |
Has pool | $0 | 0.00 | 0.00 | $0 | 0.00 | $0 | 0.00 | $0 |
Has view | $0 | 0.00 | 1.00 | $0 | 1.00 | $0 | 1.00 | $0 |
| Adjustment Subtotals | $0 | $0 | $0 | |||||
| Adjusted $/sqft | $82 | $96 | $152 | $86 | ||||
| Adjusted ARV $ | $273,948 | $267,900 | $279,944 | $274,000 | ||||
| Notes | Excellent opportunity to flip. | |||||||
Property Photos