SlideShare uma empresa Scribd logo
1 de 21
Baixar para ler offline
REAL ESTATE INVESTMENT GUIDE



     C a sh -F lo w
     Duplexes!
   26 Tenant-Ready Units
 th
8 Strongest Rental Market
         Kansas City, Missouri
      Cash-Flow, Equity and Appreciation




            The Orchards at Chapman Farms




                (800) 611-3060
      www.NoradaRealEstate.com
      Your Premier Source For Real Estate Investments
INVESTMENT OPPORTUNITY
Norada Real Estate Investments is
pleased to offer our 26-building
community     consisting  of    a 104
Townhome units in Blue Springs,
Missouri. (Greater Kansas City)

Blue Springs is part of the growing
Kansas City metro area and is the 36th
largest city in the nation. According to
the Kansas City Area Development
Council, the Kansas City Metro area has
over one million people.

The Orchards is located in the master
planned community of Chapman Farms.

Kansas City has a strong rental market with high rents and a low vacancy rate.

The project has a community swimming pool, cabana and open space. The Orchards project is
a luxury townhome community that could provide strong investment returns.


FAST FACTS
•   26 units on 12.4 acres.                              •    Positive cash-flow.
•   Neighborhood pool & cabana house.                    •    As little as 10% down-payment to purchase.
•   20 Minutes to the Kansas City Metro.                 •    114% first year Return on Investment (ROI).
•   Onsite leasing office.                               •    4% to 6% recent appreciation.
•   Highly sought after Lee Summit schools.              •    40.5% of all housing in Kansas City in 2030
•   Tenant Ready Townhomes.                                   will have been built since 2000.
•   Close to major highway access.                       •    At the current rate of development, Greater
•   Located close to future Wal*Mart.                         Kansas City will develop 396 square miles
                                                              during the next 30 years.




                  The DealGrader™ Score measures the investment quality of a real estate investment. It is
                  designed to give you an overall snapshot of the profitability and investment risk in the form of
                  an easy to understand score (out of 10).
                  DealGrader™ is a proprietary algorithm that uses a blend of over 15 different variables
                  including cash-flow, existing equity, internal rates of return (IRR), job growth, market stability,
                  market absorption, macro economic factors, and others.




                                                 (800) 611-3060
CASH FLOW and EQUITY ACCUMULATION                                                                                                                                  10% Down Payment Model



Summary Acquisition Information                                       Purchase Parameters and Assumptions                                                         Annual Increases (%)
Current Market Value:                       $260,000                  Current Market Value:              $260,000    Gross Monthly Rent:                $2,000    Appreciation:          5.0%
Purchase Price:                             $245,000                  Purchase Price:                    $245,000    Vacancy Factor:                     5.0%     Rent Increase:         2.5%
Total Loan Amount:                          $220,500                  Down Payment:                        10.0%     Initial Vacancy (months):               0
                                                                      First Loan:                        $220,500    Monthly Property Tax:                $279    Property Tax:          1.0%
Closing Costs:                                    $0                  Loan Interest Rate:                 4.875%     Monthly Insurance:                     $0    Insurance:             1.0%
Down Payment:                                $24,500                  Second Loan:                             $0    Monthly HOA:                         $140    HOA:                   2.0%
Reserve Account:                                  $0                  Loan Interest Rate (2nd):           0.000%     Monthly Lawn Care:                     $0    Lawn Care:             2.0%
Buyer Credits:                                    $0                  Closing Costs:                        0.0%     Monthly Water/Sewer/Trash:             $0    Water/Sewer:           2.0%
Total Investment:                            $24,500                  PMI Mortgage Insurance:             $180.08    Property Management:                  6%     Depreciation:           27.5



CASH-FLOW
                                                           YEAR 1           YEAR 2          YEAR 3        YEAR 4          YEAR 5        YEAR 10       YEAR 10          YEAR 15      YEAR 20
    Gross Rental Income                                    $24,000          $24,600         $25,215       $25,845         $26,492        $29,973       $29,973          $33,911      $38,368
    Initial Vacancy Rental Impact                               $0                -               -             -               -              -             -                -            -
    Vacancy Factor                                         ($1,200)         ($1,230)        ($1,261)      ($1,292)        ($1,325)       ($1,499)      ($1,499)         ($1,696)     ($1,918)
   Total Operating Income                                  $22,800          $23,370         $23,954       $24,553         $25,167        $28,474       $28,474          $32,216      $36,449

    Property Taxes                                          $3,350           $3,384           $3,417       $3,452           $3,486         $3,664       $3,664           $3,851       $4,047
    Insurance                                                   $0               $0               $0           $0               $0              $0          $0               $0           $0
    Property Management                                     $1,368           $1,402           $1,437       $1,473           $1,510         $1,708       $1,708           $1,933       $2,187
    Other: Lawn Care                                            $0               $0               $0           $0               $0              $0          $0               $0           $0
    Other: PMI                                              $2,293           $2,161               $0           $0               $0              $0          $0               $0           $0
    Other: Water/Sewer/Trash                                    $0               $0               $0           $0               $0              $0          $0               $0           $0
    Other: HOA Dues                                         $1,680           $1,714           $1,748       $1,783           $1,818         $2,008       $2,008           $2,217       $2,447
   Total Operating Expense                                 ($8,691)         ($8,660)         ($6,602)     ($6,708)         ($6,815)       ($7,380)     ($7,380)         ($8,000)     ($8,682)
                                                                                                                                                $0
    Loan Payments                                 (896)    ($9,854)        ($10,749)       ($10,749)     ($10,749)       ($10,749)       ($10,749)    ($10,749)        ($10,749)    ($10,749)
   CASH FLOW (Before Tax)                                   $4,255           $3,960          $6,602        $7,096          $7,603         $10,345      $10,345          $13,466      $17,018
   Value of negative operating cash flows          -             0                0               0             0               0             -              0                0            0
    Depreciation                                            $7,127           $7,127          $7,127        $7,127          $7,127          $7,127       $7,127           $7,127       $7,127
    Loan Interest                                           $9,854          $10,749         $10,749       $10,749         $10,749         $10,749      $10,749          $10,749      $10,749
      Subtotal                                             $16,981          $17,877         $17,877       $17,877         $17,877         $17,877      $17,877          $17,877      $17,877
    Taxable Income                                         ($2,872)         ($3,167)          ($525)         ($31)           $476          $3,217       $3,217           $6,339       $9,891
    Tax Bracket Savings                     36%             $1,034           $1,140            $189           $11           ($171)        ($1,158)     ($1,158)         ($2,282)     ($3,561)
   CASH FLOW (After Tax)                                   $5,289           $5,100          $6,791        $7,107          $7,432         $9,186        $9,186         $11,184       $13,458



EQUITY ACCUMULATION
                                                           YEAR 1          YEAR 2           YEAR 3        YEAR 4          YEAR 5        YEAR 10       YEAR 10          YEAR 15      YEAR 20
    Property Value                                        $273,000        $286,650         $300,983      $316,032        $331,833       $423,513      $423,513         $540,521     $689,857
    Total Equity (Value - Loan Balance)                    $52,500         $66,150          $80,483       $95,532        $111,333       $203,013      $203,013         $320,021     $469,357
    Less Investment                                       ($24,500)       ($24,500)        ($24,500)     ($24,500)       ($24,500)      ($24,500)     ($24,500)        ($24,500)    ($24,500)
    Increase in Equity                                     $28,000         $41,650          $55,983       $71,032         $86,833       $178,513      $178,513         $295,521     $444,857
   TOTAL EQUITY / WEALTH                                  $52,500         $66,150          $80,483       $95,532        $111,333       $203,013      $203,013        $320,021      $469,357



    Capitalization (Cap) Rate                                5.8%              6.0%               7.1%      7.3%             7.5%           8.6%         8.6%              9.9%       11.3%
    Internal Rate of Return (IRR)                          1,032%             253%                141%       99%              78%            43%          43%              42%           42%
    Annual Return on Investment                              114%              26%                22%        19%              17%            11%          11%               9%            8%
    Total Return on Investment                               114%             170%                229%      290%            354%            729%         729%           1,206%       1,816%
CASH FLOW and EQUITY ACCUMULATION                                                                                                                                                                               10% Down Payment Model



                                     INTERNAL RATE OF RETURN (IRR)                                                                                          TOTAL RETURN ON INVESTMENT (ROI)
                                                       (10 Year)                                                                                                                    (10 Year)
    300%                                                                                                                   800%
                                                                                                                                                                                                                                               729%
                253%                                                                                                       700%
    250%
                                                                                                                                                                                                                                   646%

                                                                                                                           600%                                                                                         568%
    200%                                                                                                                                                                                                     493%
                                                                                                                           500%
                                                                                                                                                                                                  422%
    150%                   141%                                                                                            400%                                                       354%
                                                                                                                                                                           290%
                                      99%                                                                                  300%
    100%                                                                                                                                                       229%
                                                 78%
                                                               65%                                                         200%                    170%
                                                                           57%          51%       47%         43%                       114%
     50%
                                                                                                                           100%


      0%                                                                                                                     0%
                YEAR 2     YEAR 3    YEAR 4     YEAR 5       YEAR 6       YEAR 7    YEAR 8        YEAR 9     YEAR 10                YEAR 1         YEAR 2      YEAR 3      YEAR 4     YEAR 5      YEAR 6     YEAR 7     YEAR 8     YEAR 9     YEAR 10




                                        CASH-FLOW (AFTER TAX)                                                                                                                  TOTAL EQUITY
                                                   (10 Year)                                                                                                                         (10 Year)
      $12,000                                                                                                                $250,000



      $10,000                                                                                      $9,609                                                                                                                                     $203,013
                                                                                         $9,080              $9,186          $200,000
                                                                               $8,565                                                                                                                                              $182,845
                                                                      $8,063                                                                                                                                            $163,638
       $8,000                                             $7,432
                                              $7,107                                                                                                                                                         $145,346
                                     $6,791                                                                                  $150,000
                                                                                                                                                                                                  $127,925
       $6,000
                  $5,289    $5,100                                                                                                                                                     $111,333
                                                                                                                             $100,000
                                                                                                                                                                            $95,532
                                                                                                                                                                 $80,483
       $4,000
                                                                                                                                                     $66,150
                                                                                                                                          $52,500
                                                                                                                              $50,000
       $2,000




           $0                                                                                                                     $0
                  YEAR 1    YEAR 2   YEAR 3   YEAR 4      YEAR 5      YEAR 6   YEAR 7    YEAR 8     YEAR 9   YEAR 10                      YEAR 1      YEAR 2      YEAR 3     YEAR 4     YEAR 5     YEAR 6     YEAR 7     YEAR 8     YEAR 9     YEAR 10




 ASSUMPTIONS
 This model is based on an INTEREST ONLY first loan.
 Rent increase is 50% of the Appreciation.
 Assessed Tax Value is based on 80% of the purchase price.
 Assumes a 36% personal income tax rate bracket.
 Loan rates vary based on many factors. Consult your lender.
 Insurance rates vary widely. Consult your carrier.
 Personal income tax rates vary. Consult your CPA.
 v 3.4



  DISCLAIMER: The information in this quot;Cash Flow and Equity Accumulationquot; worksheet is for estimation purposes only. All information should be independently verified. Consult a licensed tax advisor and/or attorney before making any
  purchase or sale decision. All figures are projections unless otherwise indicated. No guarantee is made as to its accuracy or reflection of performance.
MARKET INFORMATION
ABOUT MISSOURI
As of 2007, Missouri has an estimated population of 5,842,713, which is an increase of 45,010,
or 0.8%, from the prior year and an increase of 246,030, or 4.4%, since 2000.

ABOUT KANSAS CITY
   •   According to Fortune Magazine (May 2006), Kansas City is a safe haven for real estate.
   •   $8.5 billion has been invested in the 18 counties of the Kansas City region.
   •   According to the Kansas City Area Development Council, the Kansas City Metro area
       has over 2.3 million people.
   •   Rated as top 100 Best Communities for Young People in 2005 by the Alliance for Youth.
   •   Ranked 23rd smartest city based on bachelor’s degrees per capita, number of
       universities, SAT scores, and Nobel Prize Winners.
   •   One of the lowest costs in health insurance in the nation.
   •   Home to Sprint, Hallmark Cards, H&R Block, American Century, DST Systems &
       Cerner.
   •   GM, Ford and Harley Davidson have a major presence in Kansas City.
   •   Home to the NFL’s Kansas City Chiefs and MLB’s KC Royals.
   •   Kansas City encompasses 18 square miles – ranked #1 in the Nation for land size.
   •   Rated #1 in foreign trade zone space, greeting card publishing, frozen food storage,
       winter wheat production, rail center by tonnage in US, freeways per capita.
   •   Has the largest underground warehouse in the world.

ABOUT JACKSON COUNTY
  • As a thriving metropolis, Jackson County is anchoring the region as one of the fastest
     growing business centers in Missouri.
  • Jackson County's quality of life has spurred a residential boom that's fueling
     unsurpassed retail growth.
  • Low crime rates, affordable tax rates and short commute times help maintain a steady
     growth of single and multi- family housing projects.
  • Jackson County is home to more than 650,000 people. Covering more than 607 square
     miles, Jackson County is one of 114 counties in Missouri and contains most of Kansas
     City, Missouri and 17 other cities and towns. The county maintains one of the most
     beautiful and comprehensive parks systems in the nation.

STRONG POTENTIAL FOR APPRECIATION
   • Kansas City has been consistently appreciating at 6-10% and the market has not been
     inundated with new homes. The median age of Kansas City, MO real estate is 43 years.

RENTAL TRENDS
  • 40% of all residents in Kansas City RENT!
  • New rental homes are needed because 75% of the homes currently being rented are 25
     years or older.
  • Last year the largest builder in Kansas City put 300 units on the market.
  • Kansas City is projected to be the 8th strongest rental market over the next 5 years.




                                         (800) 611-3060
CHANGES IN KANSAS CITY POPULATION
(2000-2030)

 COUNTY                          2000               2010                2020            2030    2000 to 2030

 Jackson                      654,857            669,782             690,999          709,502        54,645

 Johnson                      451,086            560,098             654,774          744,059       292,973

 Clay                         184,006            215,517             239,606          262,712        78,706

 Wyandotte                    157,901            163,660             164,826          165,146         7,245

 Cass                          82,092            102,837             120,795          137,665        55,573

 Platte                        73,781             91,039             104,054          115,224        41,443

 Leavenworth                   68,695             77,476              82,822           87,989        19,294

 REGION                    1,695,764          1,905,522             2,083,776    2,248,933          553,169

Source: Mid-America Regional Council




HOUSING UNITS NEEDED BY 2030
                                                                                             Total New
  Housing Units          Housing Units          Growth Related
                                                                          Units Lost        Housing Units
      2000                   2030                   Units
                                                                                           Needed by 2030

        741,000             1,015,000                274,000                129,000             403,000

Source: Brookings Institution Metropolitan Policy Program




                           40.5% of all housing in Kansas City
                         in 2030 will have been built since 2000.


            At the current rate of development, Greater Kansas City
            will develop 396 square miles during the next 30 years.
                                              Source: Landmarketing




                                                   (800) 611-3060
GREATER KANSAS CITY PROFILE
In Greater Kansas City, you'll find:

   •   One of the fastest growing major job markets in the Midwest.
   •   Lower business and lifestyle costs than most major metros.
   •   A well-educated, extremely productive workforce.
   •   The most geographically-central major metro in the country.


Kansas City's major corporate players with headquarters in the Kansas City area include:

       AMC Entertainment                     Hallmark Cards
       Aquila                                Hill's Pet Nutrition
       Black & Veatch                        Interstate Bakeries
       Burns & McDonnell                     JE Dunn
       Capital Federal Financial             Newport Television
       Cerner Corporation                    Payless ShoeSource
       Commerce Bancshares                   Perceptive Software
       DeBruce Grain                         Seaboard Corporation
       DST Systems                           Sprint Corporation
       Fort Dodge Animal Health              UMB Financial
       Garmin                                Westar Energy
       Great Plains Energy                   YRC Worldwide
       H&R Block


Kansas City's combination of big-city business amenities and small-market ease of living have
made the metro a magnet for investment. Recent announcements to either locate significant
new operations or expand existing operations have been made by:

       Alcoa-SIE Cargo Conversions           Intervet
       American International Group          John Deere
       Bayer Corporation                     Kimberly-Clark
       Caremark Rx                           Liberty Mutual Group
       Citi Cards                            Lowe's
       DHL                                   MasterCard International
       Farmers Insurance                     MWI Veterinary Supply
       Federal Express                       Pacific Sunwear
       Federal Express Ground                Prescription Solutions
       Fidelity National Financial           State Street
       Fort Dodge Animal Health              Synbiotics Corporation
       General Motors                        T-Mobile USA
       Harley-Davidson                       Target
       IndyMac Bank                          U.S. Citizenship and Immigration Services
       International Speedway Corp           Wal-Mart




                                         (800) 611-3060
COST OF LIVING
The Council for Community and Economic Research (C2ER) produces a cost of living index
which is unique in measuring inter-city differences in the cost of six major components of
consumer expenditures (grocery items, housing, utilities, transportation, health care, and
miscellaneous goods and services).




TRANSPORTATION
Kansas City is currently experiencing an unparalleled period of growth in transportation and
logistics-related investment. This is in large part being driven by a dramatic increase in products
shipped into the United States from Asia that has stretched our country’s busiest coastal ports
to capacity. As a result, Kansas City has emerged as an “inland port” that allows companies to
diversify its import flow and use alternate routes for these goods to reach its customer base
across the North American interior. KC’s central location and physical transportation
infrastructure allow it to provide excellent support to the growth of the global market.

DEMOGRAPHIC SNAPSHOT

                                                    Blue Springs             Jackson County              Kansas City MSA

 Population, 2006                                             53,885                      664,078              1,967,405
 Population % Ch., 1996-2006                                  15.0%                           2.0%                12.2%
 Median Age, 2000                                                33.1                          35.2                 35.4
 Land Area, 2000 (sq. mi.)                                     18.19                            605                5,405
 High School Grads, 2000                                      92.4%                         81.0%                 86.7%
 College Grads, 2000                                          27.4%                         25.8%                 28.5%
 Labor Force, 2006                                            27,885                      341,488              1,037,335
 Unemployment Rate, 2006                                        3.4%                          5.6%                 4.6%
Sources: U.S. Bureau of the Census; Bureau of Labor Statistics; Experian/Applied Geographic Solutions.




                                                        (800) 611-3060
KC RATINGS & RANKINGS FOR 2007
The KC area ranks among the Top 10 Best Metro Public Schools in the U.S.
Expansion Management, December 2007

Nelson-Atkin's Block building ranks No. 1 in architectural marvels in 2007.
Time Magazine, December 2007

The University of Kansas Hospital ranks No. 5 in the nation for quality, accountability.
University HealthSystem Consortium's 2007 Quality and Accountability Study, October 2007

The Greater Kansas City Community Foundation had the eighth-largest market value in the nation.
Columbus Foundation, October 2007

Lawrence is among the 10 “Best Places to Retire.”
U.S. News and World Report, October 2007

Overland Park, Kan. is a top city for adventure.
Adventure, September 2007

Kansas City is above the national average for per capita income.
MERIC, August 17, 2007

Kansas City is No. 5 metro for business opportunity.
Expansion Management, August 2007

The Country Club Plaza is the best shopping center that is also a real neighborhood.
Project for Public Spaces, August 2007

Liberty, Mo., and Lansing, Kan., are on Money Magazine’s list of “100 Best Places to Live.”
Money Magazine, August 2007

Kansas City is the “Top Major Market” for business development.
Southern Business & Development, July 2007

Liberty, Mo., and Lansing, Kan., are listed on Money Magazine’s Top 100 Communities with
populations between 7,500 and 50,000.
Money Magazine, July 2007

Kansas City is No. 7 for its percentage of volunteers.
Corporation for National and Community Service, July 2007

Kansas City has two of the five most productive automotive assembly plants in North America.
Harbour Report, June 2007

Johnson County, Kan., is the No. 2 mid-size county for recruitment and attraction.
Expansion Management, May/June 2007

St. Joseph, Mo., is the No. 1 small metro for recruitment and attraction.
Expansion Management, May/June 2007

Kansas City is the No. 9 metro for quality of life.
Expansion Management, May/June 2007




                                              (800) 611-3060
KC RATINGS & RANKINGS FOR 2007 (cont.)
Kansas City is No. 12 for city for business attraction. Missouri is No. 13 state for business
attraction.
Expansion Management, May/June 2007

Kansas City is No. 3 in the number of festivals, fairs and cultural gatherings per capita.
Urban Institute, National Center for Charitable Statistics, May 2007

Kansas City International Airport (KCI) ranks as No. 1 mid-sized airport.
J.D. Power & Associates, May 2007

Kansas City ranks No. 3 for relocating families.
Worldwide ERC & Primary Relocation, May 2007

Kansas City is a top 100 best place for business and careers.
Forbes, April 2007

Parkville, Mo., is one of the “50 Best Places to Live” – the only Midwest community selected.
Men’s Journal, April 2007

Kansas City is No. 4 on the “Top 10 list of Underrated U.S. Cities.”
MSNBC, April 2007

Kansas City is the 5th best value-priced vacation destination in the U.S.
Hotwire.com, February 2007

Kansas City, Mo., is the No.1 Most Underrated City in the U.S. with unexpected appeal.
Los Angeles Times, February 2007

The National Golf Club in Parkville, Mo., ranks in the top 100 golf communities to live.
Travel & Leisure Golf, January/February, 2007

Both Missouri and Kansas received four of five stars in the 2007 “Healthcare Cost Quotient.”
Expansion Management, January/February 2007

Kansas City ranks No. 7 for large metropolitan areas with low rents.
BusinessWeek, January 2007

Kansas City ranks No. 3 on the “Ten Cities to Watch” for contemporary design.
Urban Land Institute, January 2007




                                             (800) 611-3060
FLOOR PLANS
                Two Bedroom Townhomes




         •    Large Master suite with Private Bath
         •    Large Guest Bath
         •    Convenient Second Floor Utility Area
         •    First Floor Powder Room
         •    Dining Room & Bedroom Ceiling Fans
         •    Full equipped Kitchen
              • Refrigerator, Microwave, Dishwasher and Electric Range
         •    Window Treatments on all Windows
         •    Vertical Blinds on Patio doors
         •    Cable TV and Phone jacks
         •    Storage area in Garage
         •    Energy efficient Heat Pump
         •    Garage Door opener
         •    Maintenance free Vinyl siding and maintenance free brick exterior
         •    Spacious Kitchens featuring Granite Countertops
         •    Upgrade Frieze Carpeting
         •    Travertine Tile Fireplace Surrounds
         •    Premium 4” Trim Molding Casement




                          (800) 611-3060
FLOOR PLANS
               Three Bedroom Townhomes




         •    Large Master suite with Private Bath
         •    Spacious 2nd and 3rd Bedrooms
         •    Convenient Second Floor Utility Area
         •    First Floor Powder Room
         •    Dining Room & Bedroom Ceiling Fans
         •    Full equipped Kitchen
              • Refrigerator, Microwave, Dishwasher and Electric Range
         •    Window Treatments on all Windows
         •    Vertical Blinds on Patio doors
         •    Cable TV and Phone jacks
         •    Storage area in Garage
         •    Energy efficient Heat Pump
         •    Garage Door opener
         •    Maintenance free Vinyl siding and maintenance free brick exterior
         •    Spacious Kitchens featuring Granite Countertops
         •    Upgrade Frieze Carpeting
         •    Travertine Tile Fireplace Surrounds
         •    Premium 4” Trim Molding Casement




                          (800) 611-3060
HOME FEATURES
EXCAVATION AND SITE WORK                                                                              PLUMBING
    Excavate to a depth conforming to blueprints and considering plot plan, final                         House drain 4” PVC
    grade and elevations. Builder will make every effort possible to maintain                             House sewer 4” ABS
    and save existing trees but is not responsible for damaged or removal or                              Water service ¾” Copper
    trees. Home elevation is to be set to optimize drainage in relationship to all                        Water lines are all pex tubing     Other as per code
    lots.                                                                                                 Public sewer
                                                                                                          Standard fixtures are single lever, chrome, MOEN or equiv.
FOOTINGS AND FOUNDATION                                                                                   SINK: Stainless Steel
     All concrete mix at 3000 PSI or better.                                                              WATER HEATER: 40 gallon
     Footings: 8” x 16” reinforcement shall consist of two ½” #4 continuous rods.                         Icemaker line
     Foundation walls: 8” thick and 4’ off top of footing.                                                Hose bibs are standard in each garage –
                                                                                                          Badger 1 or better disposal standard
FLATWORK
    Flatwork shall be 4” thick with rebar reinforcement spaced no further than 2’                     WINDOWS
    apart on driveways, patios and stoops.                                                                CEILINGS: acoustical spray
    A gravel bed of 4” thickness shall underlay concrete.                                                 Vinyl – Single hung
    Concrete strength shall be 4,000 PSI                                                                  Grills all around
                                                                                                          ½ round windows at 3 bdrm
WATERPROOFING                                                                                             Screens to be provided for all operable windows
    N/A- Slab on Grade
                                                                                                      DRYWALL
EXTERIOR FINISH                                                                                           ½” sheetrock on walls, joints taped, mudded and sanded
     Brick                                                                                                ½” sheetrock on ceilings, joints taped, mudded and sanded
     Garage fronts under soffits                                                                          Fire rock per code.
     Vinyl Siding – Assorted Colors                                                                       CEILINGS: acoustical spray
     Shake Shingle Type on Front Gables                                                                   WALLS: knockdown texture
     Horizontal at front walkways                                                                         WINDOWS: sheetrock return
     Vertical for main bodies
                                                                                                      CABINETS
CARPENTRY                                                                                                  Raised panel
    All labor to be performed in a skillful manner. Any materials specified by                             Prefinished Ginger Maple look
    trade name are to be installed strictly in accordance with manufacturer’s                              Countertops are post form with a waterfall edge.
    specifications.
    SUBFLOOR: ¾ T & G plywood glued to floor joists and secured with nails.                           TRIM MATERIAL
    FLOOR FRAMING: #2 DF 2X10 @ 16” O.C.                                                                   Doors: Pre finished Flat Panel
    1st and 2nd Floor: 8-foot ceilings                                                                     Handrail: Stained Loaf Rail
    Vaults in front Bdrm of 3 Bdrm units and back Bdrm of 2 Bdrm units.                                    Spindles: Metal
    All Wall Framing: 2X4 Studs @ 16” O.C.                                                                 Fireplace: Columns & Mantle head
    CEILING and ROOF FRAMING: #2 or better DF or SPF 2x6 and 2X8 16”                                       Windows: Pre finished Wood sills
    O.C. as per code
    Purling as required by code                                                                       INTERIOR PAINTING
                                                                                                           Stain location: Handrails
ROOFING                                                                                                    Lacquer finish: Satin
    7/16 wafer board sheathing. 40 yr. Architectural shingles (Weathered Wood                              Enamel location: Skirt Boards, mantles, front door, and sidelights
    or similar color) over 15# felt paper.                                                                 Enamel finish: semi-gloss
                                                                                                           Wall paint: Flat
GUTTERS AND DOWNSPOUTS
    Aluminum gutters: 5” (.032 gauge)                                                                 CERAMIC TILE
    Aluminum downspouts: 3” (.032 gauge)                                                                  Fireplace: 12” Travertine
    Splash blocks at each downspout
                                                                                                      FIREPLACE
EXTERIOR DOORS                                                                                             Living Room: Forced Air Electric with glass doors
     Garage doors: 9X7 Steel, raised panel, hard-back, insulated, no glass with
     Liftmaster openers.                                                                              FLOOR COVERING
     Front Door: 3’ steel insulated with oak adjustable threshold with 1 side light.                      Carpet location: bedrooms, hallways, living rooms
     Storm Door: 3’0 cobra white                                                                          Vinyl location: all bathrooms, kitchen, entry
     Back Door: 5’0 Sliding glass with screen
                                                                                                      KITCHEN APPLIANCES
INSULATION                                                                                                 RANGE: GE Self-cleaning, electric
     Flat ceilings – R-30 blown                                                                            Micro: GE space-saver microwave,
     Vaulted ceilings – R19 batt                                                                           Refrigerator and Dishwasher: GE
     Exterior walls – R-13 batt
     Cold walls – R-11 batt                                                                           MIRRORS
     Above garage ceilings – R-19 batt                                                                     All plate glass above vanities
     Garage walls – R-13                                                                                   Mirrored Sliders for applicable bedroom closets
                                                                                                           All bath enclosures Chrome with Obscure glass
HEATING & COOLING
     Exterior outlets & location: 2 per unit near front and rear doors                                HARDWARE
     Air Handler Brand: Bryant                                                                            Front Exterior doors to have deadbolts provided.
     Heat Pump Brand: Goodman                                                                             Interior doors are to have Privacy locks at all bathrooms and bedrooms and
     Bath fans per code. 1 dryer vent/unit.                                                               Passage at all other.
     Standard thermostat provided.                                                                        All hardware including kitchen and vanity hardware to be Brushed Chrome
                                                                                                          or equivalent
ELECTRICAL
     Exterior outlets & location: 2 per unit near front and rear doors                                LANDSCAPE
     Shadow Box Privacy Fence divide units at party walls                                                 Sod to be installed on entire lot.
     Smoke detectors per code                                                                             Trees and shrubs installed per plan. Species may vary.
     Chime at front door only                                                                             Sprinklers controlled by master valve funded by HOA
     1 garage outlet provided on GFI circuit                                                              Lawn Care Provided
     Complete system will comply with state/ local codes
                                                                                                      DECK or PATIO
EXTERIOR PAINTING                                                                                          12 x 12 Concrete Patio at each rear door
     Front Door and Sidelight


NOTE: All materials & specs are subject to change from plan review, applicable code changes, material availability, etc. Every effort will be made to exchange for equal or comparable material.




                                                                                    (800) 611-3060
PHOTOS




          4-Plex Townhouse Buildings (Sold as two duplexes)

             2 - 3 Bedroom Townhomes 1,450 square-feet each
             2 - 2 Bedroom Townhomes 1,360 square-feet each

    All units feature an attached single-car garage with automatic opener.




                                 (800) 611-3060
PHOTOS




     Spacious kitchens with granite countertops, and GE appliances.




                  12” Travertine tile around fireplace.




                              (800) 611-3060
SITE MAP




           The Orchards at Chapman Farms
           (26 4-Plex Townhomes – sold as two Duplexes)




                          (800) 611-3060
MASTER PLAN




              (800) 611-3060
LOCATION MAPS




                (800) 611-3060
NEWS ARTICLES
Forecast: Kansas City Area Economy's 2007 Growth Will
Continue
Wednesday, December 12, 2007
by Kansas City Business Journal


KANSAS CITY, MO. – The Kansas City area's gross regional product -- the value of all goods and
services produced in the area -- grew an estimated 2.4 percent in 2007 compared with 2006. This kept
pace with the nation's gross domestic product growth rate, according to the Greater Kansas City
Economic Forecast for 2007.

The forecast in March that area GRP would slow to 1.9 percent in 2007.

The Kansas City area saw an estimated 18,600 additional jobs in 2007, up 1.4 percent from 2006 and a
bigger improvement from the chamber's March forecast of 14,200 additional jobs.

The area's GRP is expected to grow 2.4 percent in 2008 -- matching the expected growth rate for the
national economy, according to the latest forecast from the Research Seminar in Quantitative Economics
-- and 3.4 percent in 2009, compared with an expected 3.6 percent rate for the nation, the forecast said.

If the U.S. economy grows in 2009 as predicted by RSQE, the Kansas City area's employment should
grow by 34,400 jobs, or 2.6 percent, in 2009 from 2008, quot;a level of annual growth not seen since the
boom times of the 1990s,quot; the forecast said.

The Greater Kansas City Chamber of Commerce released the forecast at a breakfast meeting
Wednesday at the Hyatt Regency Crown Center hotel. About 250 people attended.

Frank Lenk, director of research services at the Mid-America Regional Council, wrote the forecast and
presented it at the meeting.




                                              (800) 611-3060
ADDITIONAL INFORMATION
WEBSITES

www.bluespringsedc.com - Blue Springs Economic Development Corporation
www.smartkc.com - Kansas City Area Development Council
www.kchba.org - Home Builders Association of Greater Kansas City



APPRAISAL

Available upon request.



GOOD FAITH ESTIMATE

Available upon request.




                                      (800) 611-3060
HOW CAN I INVEST?

Call or email us to request your Purchase Pack.




           (800) 611-3060


           Deals@NoradaRealEstate.com


   Timing is everything with all investment opportunities. The same is true here. We feel this is
   a great investment opportunity for those that get involved at this stage. To gain maximum
   benefit from this investment opportunity we encourage those interested to lock in today.




                                         DISCLAIMER NOTICE
  The materials and information contained in this document are provided on an “AS IS” basis and “AS
  AVAILABLE” basis, without representations or warranties of any kind. Norada Real Estate expressly
  disclaims any and all such representations and warranties, either expressed or implied, including without
  limitation warranties of title, non-infringement, or implied warranties of merchantability or fitness for a
  particular purpose. Norada Real Estate does not warrant the accuracy or completeness of the
  information, text, graphics, links or other items contained within these materials. Norada Real Estate may
  make changes to this material at any time without notice. While Norada Real Estate strives to keep the
  information in these materials accurate and current, Norada Real Estate cannot guarantee the accuracy,
  completeness or timeliness of the information. Information within these materials may contain technical
  inaccuracies or typographical errors. Norada Real Estate reserves the right to make changes, corrections
  and/or improvements to the information contained within these materials at any time, without notice. This
  is not an offering for securities.

  We are in a market with rapidly changing interest rates. A steady rise in interest rates could alter your
  cash flow. As with any large purchase, it is highly recommended that you perform your own due
  diligence. There are no guarantees made and your returns could be higher, lower, or you could lose
  money. The length of time to build your property can vary depending on weather, city inspections, etc.

  The California Department of Real Estate has not inspected, examined, or qualified this offering.




                                              (800) 611-3060

Mais conteúdo relacionado

Mais procurados

Borrw Deck
Borrw DeckBorrw Deck
Borrw Deckborrw
 
295 davenport financial
295 davenport financial295 davenport financial
295 davenport financialHarish Maraj
 
$750,000 Total Mortgage Costs Analysis
$750,000 Total Mortgage Costs Analysis$750,000 Total Mortgage Costs Analysis
$750,000 Total Mortgage Costs AnalysisPeter Boyle
 
$500,000 Total Mortgage Costs Analysis
$500,000 Total Mortgage Costs Analysis$500,000 Total Mortgage Costs Analysis
$500,000 Total Mortgage Costs AnalysisPeter Boyle
 
Copy of qnanza what if (2)
Copy of qnanza what if (2)Copy of qnanza what if (2)
Copy of qnanza what if (2)Gary Mathias
 
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\SeminarE:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\SeminarTotal Repay
 
Villa Alhambra Financials May 2012
Villa Alhambra Financials May 2012Villa Alhambra Financials May 2012
Villa Alhambra Financials May 2012VillaAlhambra
 
limited brands annual report 1998_mda
limited brands annual report 1998_mdalimited brands annual report 1998_mda
limited brands annual report 1998_mdafinance26
 
jacobs2002ar_comp
jacobs2002ar_compjacobs2002ar_comp
jacobs2002ar_compfinance28
 
Teton Valley Recycling, Llc Financial Plan
Teton Valley Recycling, Llc Financial PlanTeton Valley Recycling, Llc Financial Plan
Teton Valley Recycling, Llc Financial PlanScot Acocks
 
Villa Alhambra Financials July 2012
Villa Alhambra Financials July 2012Villa Alhambra Financials July 2012
Villa Alhambra Financials July 2012VillaAlhambra
 
11224 Richland Ave Financial Summary
11224 Richland Ave   Financial Summary11224 Richland Ave   Financial Summary
11224 Richland Ave Financial Summarysrosenberg
 

Mais procurados (19)

Borrw Deck
Borrw DeckBorrw Deck
Borrw Deck
 
Marketing Solar for Agricultural Users
Marketing Solar for Agricultural UsersMarketing Solar for Agricultural Users
Marketing Solar for Agricultural Users
 
295 davenport financial
295 davenport financial295 davenport financial
295 davenport financial
 
TOTAL REPAY
TOTAL REPAYTOTAL REPAY
TOTAL REPAY
 
$750,000 Total Mortgage Costs Analysis
$750,000 Total Mortgage Costs Analysis$750,000 Total Mortgage Costs Analysis
$750,000 Total Mortgage Costs Analysis
 
$500,000 Total Mortgage Costs Analysis
$500,000 Total Mortgage Costs Analysis$500,000 Total Mortgage Costs Analysis
$500,000 Total Mortgage Costs Analysis
 
Copy of qnanza what if (2)
Copy of qnanza what if (2)Copy of qnanza what if (2)
Copy of qnanza what if (2)
 
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\SeminarE:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
E:\My Documents\Total Repay\Total Repay System\Consultant Forms\Seminar
 
2006Q3 google earnings
2006Q3 google earnings2006Q3 google earnings
2006Q3 google earnings
 
The Cottages - Illinois & Missouri Opportunities
The Cottages - Illinois & Missouri OpportunitiesThe Cottages - Illinois & Missouri Opportunities
The Cottages - Illinois & Missouri Opportunities
 
Villa Alhambra Financials May 2012
Villa Alhambra Financials May 2012Villa Alhambra Financials May 2012
Villa Alhambra Financials May 2012
 
limited brands annual report 1998_mda
limited brands annual report 1998_mdalimited brands annual report 1998_mda
limited brands annual report 1998_mda
 
Memo Case 2
Memo Case 2Memo Case 2
Memo Case 2
 
YouthCivics_agenda_CLT
YouthCivics_agenda_CLTYouthCivics_agenda_CLT
YouthCivics_agenda_CLT
 
jacobs2002ar_comp
jacobs2002ar_compjacobs2002ar_comp
jacobs2002ar_comp
 
Mini Case2
Mini Case2Mini Case2
Mini Case2
 
Teton Valley Recycling, Llc Financial Plan
Teton Valley Recycling, Llc Financial PlanTeton Valley Recycling, Llc Financial Plan
Teton Valley Recycling, Llc Financial Plan
 
Villa Alhambra Financials July 2012
Villa Alhambra Financials July 2012Villa Alhambra Financials July 2012
Villa Alhambra Financials July 2012
 
11224 Richland Ave Financial Summary
11224 Richland Ave   Financial Summary11224 Richland Ave   Financial Summary
11224 Richland Ave Financial Summary
 

Destaque

The Neighborhood Initiative Program : Best Practices for Strategic Demolition
The Neighborhood Initiative Program: Best Practices for Strategic DemolitionThe Neighborhood Initiative Program: Best Practices for Strategic Demolition
The Neighborhood Initiative Program : Best Practices for Strategic Demolitiongreaterohio
 
Total Project Management
Total Project ManagementTotal Project Management
Total Project Managementartik97
 
Hotel Prototypes by Best Western
Hotel Prototypes by Best WesternHotel Prototypes by Best Western
Hotel Prototypes by Best WesternBest Western Greece
 
Neighborhood Planning Strategic Plan Example
Neighborhood Planning Strategic Plan ExampleNeighborhood Planning Strategic Plan Example
Neighborhood Planning Strategic Plan ExampleDarren Ryan
 
Calculating Commercial Property Values1
Calculating Commercial Property Values1Calculating Commercial Property Values1
Calculating Commercial Property Values1Paul Mayrhofer
 
Developing A Residential Subdivision by iriskleo
Developing A Residential Subdivision by iriskleoDeveloping A Residential Subdivision by iriskleo
Developing A Residential Subdivision by iriskleoKleo C.
 
Sample of development joint venture agreement between owner of land and devel...
Sample of development joint venture agreement between owner of land and devel...Sample of development joint venture agreement between owner of land and devel...
Sample of development joint venture agreement between owner of land and devel...Green Realtech Projects Pvt. Ltd
 
Business plan for Housing development
Business plan for Housing developmentBusiness plan for Housing development
Business plan for Housing developmentKimlyn Pereira
 
Residential Land Development Process
Residential Land Development ProcessResidential Land Development Process
Residential Land Development ProcessDuncan Smith
 
Preparing Detailed Project Report and Presenting Business Plan to Investors
Preparing Detailed Project Report  and Presenting Business Plan to InvestorsPreparing Detailed Project Report  and Presenting Business Plan to Investors
Preparing Detailed Project Report and Presenting Business Plan to InvestorsRahul Sharma
 
Real Estate Development Case Presentation
Real Estate Development Case PresentationReal Estate Development Case Presentation
Real Estate Development Case PresentationDaniel Mandel
 
Real Estate Development Financial Feasibility
Real Estate Development Financial FeasibilityReal Estate Development Financial Feasibility
Real Estate Development Financial FeasibilityPloutus Advisors
 
Commercial Real Estate Financial Analysis
Commercial Real Estate Financial AnalysisCommercial Real Estate Financial Analysis
Commercial Real Estate Financial AnalysisRod Medallon
 
introduction to commercial real estate development
introduction to commercial real estate developmentintroduction to commercial real estate development
introduction to commercial real estate developmentPMILebanonChapter
 
Analyzing a commercial real estate investment
Analyzing a commercial real estate investmentAnalyzing a commercial real estate investment
Analyzing a commercial real estate investmentD Scott Smith,CCIM
 

Destaque (20)

Hormigon con vidrio
Hormigon con vidrioHormigon con vidrio
Hormigon con vidrio
 
The Neighborhood Initiative Program : Best Practices for Strategic Demolition
The Neighborhood Initiative Program: Best Practices for Strategic DemolitionThe Neighborhood Initiative Program: Best Practices for Strategic Demolition
The Neighborhood Initiative Program : Best Practices for Strategic Demolition
 
Green Building
Green BuildingGreen Building
Green Building
 
Total Project Management
Total Project ManagementTotal Project Management
Total Project Management
 
Hotel Prototypes by Best Western
Hotel Prototypes by Best WesternHotel Prototypes by Best Western
Hotel Prototypes by Best Western
 
Neighborhood Planning Strategic Plan Example
Neighborhood Planning Strategic Plan ExampleNeighborhood Planning Strategic Plan Example
Neighborhood Planning Strategic Plan Example
 
Calculating Commercial Property Values1
Calculating Commercial Property Values1Calculating Commercial Property Values1
Calculating Commercial Property Values1
 
Developing A Residential Subdivision by iriskleo
Developing A Residential Subdivision by iriskleoDeveloping A Residential Subdivision by iriskleo
Developing A Residential Subdivision by iriskleo
 
Sample of development joint venture agreement between owner of land and devel...
Sample of development joint venture agreement between owner of land and devel...Sample of development joint venture agreement between owner of land and devel...
Sample of development joint venture agreement between owner of land and devel...
 
Land acquisition (1)
Land acquisition (1)Land acquisition (1)
Land acquisition (1)
 
Business plan for Housing development
Business plan for Housing developmentBusiness plan for Housing development
Business plan for Housing development
 
Residential Land Development Process
Residential Land Development ProcessResidential Land Development Process
Residential Land Development Process
 
Preparing Detailed Project Report and Presenting Business Plan to Investors
Preparing Detailed Project Report  and Presenting Business Plan to InvestorsPreparing Detailed Project Report  and Presenting Business Plan to Investors
Preparing Detailed Project Report and Presenting Business Plan to Investors
 
Real Estate Development Modeling Basics
Real Estate Development Modeling BasicsReal Estate Development Modeling Basics
Real Estate Development Modeling Basics
 
Real Estate Development Case Presentation
Real Estate Development Case PresentationReal Estate Development Case Presentation
Real Estate Development Case Presentation
 
Real Estate Development Financial Feasibility
Real Estate Development Financial FeasibilityReal Estate Development Financial Feasibility
Real Estate Development Financial Feasibility
 
Commercial Real Estate Financial Analysis
Commercial Real Estate Financial AnalysisCommercial Real Estate Financial Analysis
Commercial Real Estate Financial Analysis
 
introduction to commercial real estate development
introduction to commercial real estate developmentintroduction to commercial real estate development
introduction to commercial real estate development
 
Analyzing a commercial real estate investment
Analyzing a commercial real estate investmentAnalyzing a commercial real estate investment
Analyzing a commercial real estate investment
 
How to value commercial real estate 101
How to value commercial real estate 101How to value commercial real estate 101
How to value commercial real estate 101
 

Semelhante a Real Estate Investment - Kansas City Cash-Flow Duplexes

Balance Sheet Proforma Final
Balance Sheet Proforma FinalBalance Sheet Proforma Final
Balance Sheet Proforma Finalbrievenbbus
 
Chapter 10generac flujo caja
Chapter 10generac flujo cajaChapter 10generac flujo caja
Chapter 10generac flujo cajafedericoblanco
 
Chapter 15financiaciòn
Chapter 15financiaciònChapter 15financiaciòn
Chapter 15financiaciònfedericoblanco
 
Credit Suisse First Boston Financial Services Conference
Credit Suisse First Boston Financial Services ConferenceCredit Suisse First Boston Financial Services Conference
Credit Suisse First Boston Financial Services ConferenceQuarterlyEarningsReports3
 
Go Zone Now Real Estate Investment Guide Bayside Park
Go Zone Now Real Estate Investment Guide Bayside ParkGo Zone Now Real Estate Investment Guide Bayside Park
Go Zone Now Real Estate Investment Guide Bayside Parkelocinnire
 
northan trust corp.FINALNTSummary
northan trust corp.FINALNTSummarynorthan trust corp.FINALNTSummary
northan trust corp.FINALNTSummaryfinance38
 
Leon, Jameison, Zorn: Filling The Gap
Leon, Jameison, Zorn: Filling The GapLeon, Jameison, Zorn: Filling The Gap
Leon, Jameison, Zorn: Filling The GapSuburbs Alliance
 
Kickstarter and Games - June 2012
Kickstarter and Games - June 2012Kickstarter and Games - June 2012
Kickstarter and Games - June 2012ICO Partners
 
csx 02 annual
csx 02 annualcsx 02 annual
csx 02 annualfinance27
 
csx 02 annual
csx 02 annualcsx 02 annual
csx 02 annualfinance27
 

Semelhante a Real Estate Investment - Kansas City Cash-Flow Duplexes (20)

Balance Sheet Proforma Final
Balance Sheet Proforma FinalBalance Sheet Proforma Final
Balance Sheet Proforma Final
 
Chapter 10generac flujo caja
Chapter 10generac flujo cajaChapter 10generac flujo caja
Chapter 10generac flujo caja
 
Chapter 15financiaciòn
Chapter 15financiaciònChapter 15financiaciòn
Chapter 15financiaciòn
 
Sir thomas circle
Sir thomas circleSir thomas circle
Sir thomas circle
 
Sir thomas circle
Sir thomas circleSir thomas circle
Sir thomas circle
 
3025 finch
3025 finch3025 finch
3025 finch
 
Bof budget hearing 4.4.2011
Bof budget hearing 4.4.2011Bof budget hearing 4.4.2011
Bof budget hearing 4.4.2011
 
Terminatorchart
TerminatorchartTerminatorchart
Terminatorchart
 
Case 2
Case 2Case 2
Case 2
 
Credit Suisse First Boston Financial Services Conference
Credit Suisse First Boston Financial Services ConferenceCredit Suisse First Boston Financial Services Conference
Credit Suisse First Boston Financial Services Conference
 
Pre Qualification Interview Summary
Pre Qualification Interview SummaryPre Qualification Interview Summary
Pre Qualification Interview Summary
 
Lehman Brothers Conference
	Lehman Brothers Conference	Lehman Brothers Conference
Lehman Brothers Conference
 
Go Zone Now Real Estate Investment Guide Bayside Park
Go Zone Now Real Estate Investment Guide Bayside ParkGo Zone Now Real Estate Investment Guide Bayside Park
Go Zone Now Real Estate Investment Guide Bayside Park
 
northan trust corp.FINALNTSummary
northan trust corp.FINALNTSummarynorthan trust corp.FINALNTSummary
northan trust corp.FINALNTSummary
 
Leon, Jameison, Zorn: Filling The Gap
Leon, Jameison, Zorn: Filling The GapLeon, Jameison, Zorn: Filling The Gap
Leon, Jameison, Zorn: Filling The Gap
 
Kickstarter and Games - June 2012
Kickstarter and Games - June 2012Kickstarter and Games - June 2012
Kickstarter and Games - June 2012
 
csx 02 annual
csx 02 annualcsx 02 annual
csx 02 annual
 
csx 02 annual
csx 02 annualcsx 02 annual
csx 02 annual
 
8 page oct 2011
8 page oct 20118 page oct 2011
8 page oct 2011
 
2006 Q3 Google Earnings Slides
2006 Q3 Google Earnings Slides2006 Q3 Google Earnings Slides
2006 Q3 Google Earnings Slides
 

Último

Financial analysis on Risk and Return.ppt
Financial analysis on Risk and Return.pptFinancial analysis on Risk and Return.ppt
Financial analysis on Risk and Return.ppttadegebreyesus
 
2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptxHenry Tapper
 
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Amil baba
 
ekthesi-trapeza-tis-ellados-gia-2023.pdf
ekthesi-trapeza-tis-ellados-gia-2023.pdfekthesi-trapeza-tis-ellados-gia-2023.pdf
ekthesi-trapeza-tis-ellados-gia-2023.pdfSteliosTheodorou4
 
Global Economic Outlook, 2024 - Scholaride Consulting
Global Economic Outlook, 2024 - Scholaride ConsultingGlobal Economic Outlook, 2024 - Scholaride Consulting
Global Economic Outlook, 2024 - Scholaride Consultingswastiknandyofficial
 
Building pressure? Rising rents, and what to expect in the future
Building pressure? Rising rents, and what to expect in the futureBuilding pressure? Rising rents, and what to expect in the future
Building pressure? Rising rents, and what to expect in the futureResolutionFoundation
 
Overview of Inkel Unlisted Shares Price.
Overview of Inkel Unlisted Shares Price.Overview of Inkel Unlisted Shares Price.
Overview of Inkel Unlisted Shares Price.Precize Formely Leadoff
 
Hello this ppt is about seminar final project
Hello this ppt is about seminar final projectHello this ppt is about seminar final project
Hello this ppt is about seminar final projectninnasirsi
 
10 QuickBooks Tips 2024 - Globus Finanza.pdf
10 QuickBooks Tips 2024 - Globus Finanza.pdf10 QuickBooks Tips 2024 - Globus Finanza.pdf
10 QuickBooks Tips 2024 - Globus Finanza.pdfglobusfinanza
 
Gender and caste discrimination in india
Gender and caste discrimination in indiaGender and caste discrimination in india
Gender and caste discrimination in indiavandanasingh01072003
 
Uae-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Ra...
Uae-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Ra...Uae-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Ra...
Uae-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Ra...Amil baba
 
Financial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxFinancial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxsimon978302
 
Banking: Commercial and Central Banking.pptx
Banking: Commercial and Central Banking.pptxBanking: Commercial and Central Banking.pptx
Banking: Commercial and Central Banking.pptxANTHONYAKINYOSOYE1
 
Money Forward Integrated Report “Forward Map” 2024
Money Forward Integrated Report “Forward Map” 2024Money Forward Integrated Report “Forward Map” 2024
Money Forward Integrated Report “Forward Map” 2024Money Forward
 
Uae-NO1 Pakistani Amil Baba Real Amil baba In Pakistan Najoomi Baba in Pakist...
Uae-NO1 Pakistani Amil Baba Real Amil baba In Pakistan Najoomi Baba in Pakist...Uae-NO1 Pakistani Amil Baba Real Amil baba In Pakistan Najoomi Baba in Pakist...
Uae-NO1 Pakistani Amil Baba Real Amil baba In Pakistan Najoomi Baba in Pakist...Amil baba
 
Liquidity Decisions in Financial management
Liquidity Decisions in Financial managementLiquidity Decisions in Financial management
Liquidity Decisions in Financial managementshrutisingh143670
 
The Inspirational Story of Julio Herrera Velutini - Global Finance Leader
The Inspirational Story of Julio Herrera Velutini - Global Finance LeaderThe Inspirational Story of Julio Herrera Velutini - Global Finance Leader
The Inspirational Story of Julio Herrera Velutini - Global Finance LeaderArianna Varetto
 
Thoma Bravo Equity - Presentation Pension Fund
Thoma Bravo Equity - Presentation Pension FundThoma Bravo Equity - Presentation Pension Fund
Thoma Bravo Equity - Presentation Pension FundAshwinJey
 
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfKempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfHenry Tapper
 
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptxOAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptxhiddenlevers
 

Último (20)

Financial analysis on Risk and Return.ppt
Financial analysis on Risk and Return.pptFinancial analysis on Risk and Return.ppt
Financial analysis on Risk and Return.ppt
 
2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx
 
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
Uae-NO1 Black Magic Specialist In Lahore Black magic In Pakistan Kala Ilam Ex...
 
ekthesi-trapeza-tis-ellados-gia-2023.pdf
ekthesi-trapeza-tis-ellados-gia-2023.pdfekthesi-trapeza-tis-ellados-gia-2023.pdf
ekthesi-trapeza-tis-ellados-gia-2023.pdf
 
Global Economic Outlook, 2024 - Scholaride Consulting
Global Economic Outlook, 2024 - Scholaride ConsultingGlobal Economic Outlook, 2024 - Scholaride Consulting
Global Economic Outlook, 2024 - Scholaride Consulting
 
Building pressure? Rising rents, and what to expect in the future
Building pressure? Rising rents, and what to expect in the futureBuilding pressure? Rising rents, and what to expect in the future
Building pressure? Rising rents, and what to expect in the future
 
Overview of Inkel Unlisted Shares Price.
Overview of Inkel Unlisted Shares Price.Overview of Inkel Unlisted Shares Price.
Overview of Inkel Unlisted Shares Price.
 
Hello this ppt is about seminar final project
Hello this ppt is about seminar final projectHello this ppt is about seminar final project
Hello this ppt is about seminar final project
 
10 QuickBooks Tips 2024 - Globus Finanza.pdf
10 QuickBooks Tips 2024 - Globus Finanza.pdf10 QuickBooks Tips 2024 - Globus Finanza.pdf
10 QuickBooks Tips 2024 - Globus Finanza.pdf
 
Gender and caste discrimination in india
Gender and caste discrimination in indiaGender and caste discrimination in india
Gender and caste discrimination in india
 
Uae-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Ra...
Uae-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Ra...Uae-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Ra...
Uae-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Ra...
 
Financial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptxFinancial Preparation for Millennia.pptx
Financial Preparation for Millennia.pptx
 
Banking: Commercial and Central Banking.pptx
Banking: Commercial and Central Banking.pptxBanking: Commercial and Central Banking.pptx
Banking: Commercial and Central Banking.pptx
 
Money Forward Integrated Report “Forward Map” 2024
Money Forward Integrated Report “Forward Map” 2024Money Forward Integrated Report “Forward Map” 2024
Money Forward Integrated Report “Forward Map” 2024
 
Uae-NO1 Pakistani Amil Baba Real Amil baba In Pakistan Najoomi Baba in Pakist...
Uae-NO1 Pakistani Amil Baba Real Amil baba In Pakistan Najoomi Baba in Pakist...Uae-NO1 Pakistani Amil Baba Real Amil baba In Pakistan Najoomi Baba in Pakist...
Uae-NO1 Pakistani Amil Baba Real Amil baba In Pakistan Najoomi Baba in Pakist...
 
Liquidity Decisions in Financial management
Liquidity Decisions in Financial managementLiquidity Decisions in Financial management
Liquidity Decisions in Financial management
 
The Inspirational Story of Julio Herrera Velutini - Global Finance Leader
The Inspirational Story of Julio Herrera Velutini - Global Finance LeaderThe Inspirational Story of Julio Herrera Velutini - Global Finance Leader
The Inspirational Story of Julio Herrera Velutini - Global Finance Leader
 
Thoma Bravo Equity - Presentation Pension Fund
Thoma Bravo Equity - Presentation Pension FundThoma Bravo Equity - Presentation Pension Fund
Thoma Bravo Equity - Presentation Pension Fund
 
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdfKempen ' UK DB Endgame Paper Apr 24 final3.pdf
Kempen ' UK DB Endgame Paper Apr 24 final3.pdf
 
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptxOAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
 

Real Estate Investment - Kansas City Cash-Flow Duplexes

  • 1. REAL ESTATE INVESTMENT GUIDE C a sh -F lo w Duplexes! 26 Tenant-Ready Units th 8 Strongest Rental Market Kansas City, Missouri Cash-Flow, Equity and Appreciation The Orchards at Chapman Farms (800) 611-3060 www.NoradaRealEstate.com Your Premier Source For Real Estate Investments
  • 2. INVESTMENT OPPORTUNITY Norada Real Estate Investments is pleased to offer our 26-building community consisting of a 104 Townhome units in Blue Springs, Missouri. (Greater Kansas City) Blue Springs is part of the growing Kansas City metro area and is the 36th largest city in the nation. According to the Kansas City Area Development Council, the Kansas City Metro area has over one million people. The Orchards is located in the master planned community of Chapman Farms. Kansas City has a strong rental market with high rents and a low vacancy rate. The project has a community swimming pool, cabana and open space. The Orchards project is a luxury townhome community that could provide strong investment returns. FAST FACTS • 26 units on 12.4 acres. • Positive cash-flow. • Neighborhood pool & cabana house. • As little as 10% down-payment to purchase. • 20 Minutes to the Kansas City Metro. • 114% first year Return on Investment (ROI). • Onsite leasing office. • 4% to 6% recent appreciation. • Highly sought after Lee Summit schools. • 40.5% of all housing in Kansas City in 2030 • Tenant Ready Townhomes. will have been built since 2000. • Close to major highway access. • At the current rate of development, Greater • Located close to future Wal*Mart. Kansas City will develop 396 square miles during the next 30 years. The DealGrader™ Score measures the investment quality of a real estate investment. It is designed to give you an overall snapshot of the profitability and investment risk in the form of an easy to understand score (out of 10). DealGrader™ is a proprietary algorithm that uses a blend of over 15 different variables including cash-flow, existing equity, internal rates of return (IRR), job growth, market stability, market absorption, macro economic factors, and others. (800) 611-3060
  • 3. CASH FLOW and EQUITY ACCUMULATION 10% Down Payment Model Summary Acquisition Information Purchase Parameters and Assumptions Annual Increases (%) Current Market Value: $260,000 Current Market Value: $260,000 Gross Monthly Rent: $2,000 Appreciation: 5.0% Purchase Price: $245,000 Purchase Price: $245,000 Vacancy Factor: 5.0% Rent Increase: 2.5% Total Loan Amount: $220,500 Down Payment: 10.0% Initial Vacancy (months): 0 First Loan: $220,500 Monthly Property Tax: $279 Property Tax: 1.0% Closing Costs: $0 Loan Interest Rate: 4.875% Monthly Insurance: $0 Insurance: 1.0% Down Payment: $24,500 Second Loan: $0 Monthly HOA: $140 HOA: 2.0% Reserve Account: $0 Loan Interest Rate (2nd): 0.000% Monthly Lawn Care: $0 Lawn Care: 2.0% Buyer Credits: $0 Closing Costs: 0.0% Monthly Water/Sewer/Trash: $0 Water/Sewer: 2.0% Total Investment: $24,500 PMI Mortgage Insurance: $180.08 Property Management: 6% Depreciation: 27.5 CASH-FLOW YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 10 YEAR 15 YEAR 20 Gross Rental Income $24,000 $24,600 $25,215 $25,845 $26,492 $29,973 $29,973 $33,911 $38,368 Initial Vacancy Rental Impact $0 - - - - - - - - Vacancy Factor ($1,200) ($1,230) ($1,261) ($1,292) ($1,325) ($1,499) ($1,499) ($1,696) ($1,918) Total Operating Income $22,800 $23,370 $23,954 $24,553 $25,167 $28,474 $28,474 $32,216 $36,449 Property Taxes $3,350 $3,384 $3,417 $3,452 $3,486 $3,664 $3,664 $3,851 $4,047 Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 Property Management $1,368 $1,402 $1,437 $1,473 $1,510 $1,708 $1,708 $1,933 $2,187 Other: Lawn Care $0 $0 $0 $0 $0 $0 $0 $0 $0 Other: PMI $2,293 $2,161 $0 $0 $0 $0 $0 $0 $0 Other: Water/Sewer/Trash $0 $0 $0 $0 $0 $0 $0 $0 $0 Other: HOA Dues $1,680 $1,714 $1,748 $1,783 $1,818 $2,008 $2,008 $2,217 $2,447 Total Operating Expense ($8,691) ($8,660) ($6,602) ($6,708) ($6,815) ($7,380) ($7,380) ($8,000) ($8,682) $0 Loan Payments (896) ($9,854) ($10,749) ($10,749) ($10,749) ($10,749) ($10,749) ($10,749) ($10,749) ($10,749) CASH FLOW (Before Tax) $4,255 $3,960 $6,602 $7,096 $7,603 $10,345 $10,345 $13,466 $17,018 Value of negative operating cash flows - 0 0 0 0 0 - 0 0 0 Depreciation $7,127 $7,127 $7,127 $7,127 $7,127 $7,127 $7,127 $7,127 $7,127 Loan Interest $9,854 $10,749 $10,749 $10,749 $10,749 $10,749 $10,749 $10,749 $10,749 Subtotal $16,981 $17,877 $17,877 $17,877 $17,877 $17,877 $17,877 $17,877 $17,877 Taxable Income ($2,872) ($3,167) ($525) ($31) $476 $3,217 $3,217 $6,339 $9,891 Tax Bracket Savings 36% $1,034 $1,140 $189 $11 ($171) ($1,158) ($1,158) ($2,282) ($3,561) CASH FLOW (After Tax) $5,289 $5,100 $6,791 $7,107 $7,432 $9,186 $9,186 $11,184 $13,458 EQUITY ACCUMULATION YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 10 YEAR 10 YEAR 15 YEAR 20 Property Value $273,000 $286,650 $300,983 $316,032 $331,833 $423,513 $423,513 $540,521 $689,857 Total Equity (Value - Loan Balance) $52,500 $66,150 $80,483 $95,532 $111,333 $203,013 $203,013 $320,021 $469,357 Less Investment ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) Increase in Equity $28,000 $41,650 $55,983 $71,032 $86,833 $178,513 $178,513 $295,521 $444,857 TOTAL EQUITY / WEALTH $52,500 $66,150 $80,483 $95,532 $111,333 $203,013 $203,013 $320,021 $469,357 Capitalization (Cap) Rate 5.8% 6.0% 7.1% 7.3% 7.5% 8.6% 8.6% 9.9% 11.3% Internal Rate of Return (IRR) 1,032% 253% 141% 99% 78% 43% 43% 42% 42% Annual Return on Investment 114% 26% 22% 19% 17% 11% 11% 9% 8% Total Return on Investment 114% 170% 229% 290% 354% 729% 729% 1,206% 1,816%
  • 4. CASH FLOW and EQUITY ACCUMULATION 10% Down Payment Model INTERNAL RATE OF RETURN (IRR) TOTAL RETURN ON INVESTMENT (ROI) (10 Year) (10 Year) 300% 800% 729% 253% 700% 250% 646% 600% 568% 200% 493% 500% 422% 150% 141% 400% 354% 290% 99% 300% 100% 229% 78% 65% 200% 170% 57% 51% 47% 43% 114% 50% 100% 0% 0% YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 CASH-FLOW (AFTER TAX) TOTAL EQUITY (10 Year) (10 Year) $12,000 $250,000 $10,000 $9,609 $203,013 $9,080 $9,186 $200,000 $8,565 $182,845 $8,063 $163,638 $8,000 $7,432 $7,107 $145,346 $6,791 $150,000 $127,925 $6,000 $5,289 $5,100 $111,333 $100,000 $95,532 $80,483 $4,000 $66,150 $52,500 $50,000 $2,000 $0 $0 YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10 ASSUMPTIONS This model is based on an INTEREST ONLY first loan. Rent increase is 50% of the Appreciation. Assessed Tax Value is based on 80% of the purchase price. Assumes a 36% personal income tax rate bracket. Loan rates vary based on many factors. Consult your lender. Insurance rates vary widely. Consult your carrier. Personal income tax rates vary. Consult your CPA. v 3.4 DISCLAIMER: The information in this quot;Cash Flow and Equity Accumulationquot; worksheet is for estimation purposes only. All information should be independently verified. Consult a licensed tax advisor and/or attorney before making any purchase or sale decision. All figures are projections unless otherwise indicated. No guarantee is made as to its accuracy or reflection of performance.
  • 5. MARKET INFORMATION ABOUT MISSOURI As of 2007, Missouri has an estimated population of 5,842,713, which is an increase of 45,010, or 0.8%, from the prior year and an increase of 246,030, or 4.4%, since 2000. ABOUT KANSAS CITY • According to Fortune Magazine (May 2006), Kansas City is a safe haven for real estate. • $8.5 billion has been invested in the 18 counties of the Kansas City region. • According to the Kansas City Area Development Council, the Kansas City Metro area has over 2.3 million people. • Rated as top 100 Best Communities for Young People in 2005 by the Alliance for Youth. • Ranked 23rd smartest city based on bachelor’s degrees per capita, number of universities, SAT scores, and Nobel Prize Winners. • One of the lowest costs in health insurance in the nation. • Home to Sprint, Hallmark Cards, H&R Block, American Century, DST Systems & Cerner. • GM, Ford and Harley Davidson have a major presence in Kansas City. • Home to the NFL’s Kansas City Chiefs and MLB’s KC Royals. • Kansas City encompasses 18 square miles – ranked #1 in the Nation for land size. • Rated #1 in foreign trade zone space, greeting card publishing, frozen food storage, winter wheat production, rail center by tonnage in US, freeways per capita. • Has the largest underground warehouse in the world. ABOUT JACKSON COUNTY • As a thriving metropolis, Jackson County is anchoring the region as one of the fastest growing business centers in Missouri. • Jackson County's quality of life has spurred a residential boom that's fueling unsurpassed retail growth. • Low crime rates, affordable tax rates and short commute times help maintain a steady growth of single and multi- family housing projects. • Jackson County is home to more than 650,000 people. Covering more than 607 square miles, Jackson County is one of 114 counties in Missouri and contains most of Kansas City, Missouri and 17 other cities and towns. The county maintains one of the most beautiful and comprehensive parks systems in the nation. STRONG POTENTIAL FOR APPRECIATION • Kansas City has been consistently appreciating at 6-10% and the market has not been inundated with new homes. The median age of Kansas City, MO real estate is 43 years. RENTAL TRENDS • 40% of all residents in Kansas City RENT! • New rental homes are needed because 75% of the homes currently being rented are 25 years or older. • Last year the largest builder in Kansas City put 300 units on the market. • Kansas City is projected to be the 8th strongest rental market over the next 5 years. (800) 611-3060
  • 6. CHANGES IN KANSAS CITY POPULATION (2000-2030) COUNTY 2000 2010 2020 2030 2000 to 2030 Jackson 654,857 669,782 690,999 709,502 54,645 Johnson 451,086 560,098 654,774 744,059 292,973 Clay 184,006 215,517 239,606 262,712 78,706 Wyandotte 157,901 163,660 164,826 165,146 7,245 Cass 82,092 102,837 120,795 137,665 55,573 Platte 73,781 91,039 104,054 115,224 41,443 Leavenworth 68,695 77,476 82,822 87,989 19,294 REGION 1,695,764 1,905,522 2,083,776 2,248,933 553,169 Source: Mid-America Regional Council HOUSING UNITS NEEDED BY 2030 Total New Housing Units Housing Units Growth Related Units Lost Housing Units 2000 2030 Units Needed by 2030 741,000 1,015,000 274,000 129,000 403,000 Source: Brookings Institution Metropolitan Policy Program 40.5% of all housing in Kansas City in 2030 will have been built since 2000. At the current rate of development, Greater Kansas City will develop 396 square miles during the next 30 years. Source: Landmarketing (800) 611-3060
  • 7. GREATER KANSAS CITY PROFILE In Greater Kansas City, you'll find: • One of the fastest growing major job markets in the Midwest. • Lower business and lifestyle costs than most major metros. • A well-educated, extremely productive workforce. • The most geographically-central major metro in the country. Kansas City's major corporate players with headquarters in the Kansas City area include: AMC Entertainment Hallmark Cards Aquila Hill's Pet Nutrition Black & Veatch Interstate Bakeries Burns & McDonnell JE Dunn Capital Federal Financial Newport Television Cerner Corporation Payless ShoeSource Commerce Bancshares Perceptive Software DeBruce Grain Seaboard Corporation DST Systems Sprint Corporation Fort Dodge Animal Health UMB Financial Garmin Westar Energy Great Plains Energy YRC Worldwide H&R Block Kansas City's combination of big-city business amenities and small-market ease of living have made the metro a magnet for investment. Recent announcements to either locate significant new operations or expand existing operations have been made by: Alcoa-SIE Cargo Conversions Intervet American International Group John Deere Bayer Corporation Kimberly-Clark Caremark Rx Liberty Mutual Group Citi Cards Lowe's DHL MasterCard International Farmers Insurance MWI Veterinary Supply Federal Express Pacific Sunwear Federal Express Ground Prescription Solutions Fidelity National Financial State Street Fort Dodge Animal Health Synbiotics Corporation General Motors T-Mobile USA Harley-Davidson Target IndyMac Bank U.S. Citizenship and Immigration Services International Speedway Corp Wal-Mart (800) 611-3060
  • 8. COST OF LIVING The Council for Community and Economic Research (C2ER) produces a cost of living index which is unique in measuring inter-city differences in the cost of six major components of consumer expenditures (grocery items, housing, utilities, transportation, health care, and miscellaneous goods and services). TRANSPORTATION Kansas City is currently experiencing an unparalleled period of growth in transportation and logistics-related investment. This is in large part being driven by a dramatic increase in products shipped into the United States from Asia that has stretched our country’s busiest coastal ports to capacity. As a result, Kansas City has emerged as an “inland port” that allows companies to diversify its import flow and use alternate routes for these goods to reach its customer base across the North American interior. KC’s central location and physical transportation infrastructure allow it to provide excellent support to the growth of the global market. DEMOGRAPHIC SNAPSHOT Blue Springs Jackson County Kansas City MSA Population, 2006 53,885 664,078 1,967,405 Population % Ch., 1996-2006 15.0% 2.0% 12.2% Median Age, 2000 33.1 35.2 35.4 Land Area, 2000 (sq. mi.) 18.19 605 5,405 High School Grads, 2000 92.4% 81.0% 86.7% College Grads, 2000 27.4% 25.8% 28.5% Labor Force, 2006 27,885 341,488 1,037,335 Unemployment Rate, 2006 3.4% 5.6% 4.6% Sources: U.S. Bureau of the Census; Bureau of Labor Statistics; Experian/Applied Geographic Solutions. (800) 611-3060
  • 9. KC RATINGS & RANKINGS FOR 2007 The KC area ranks among the Top 10 Best Metro Public Schools in the U.S. Expansion Management, December 2007 Nelson-Atkin's Block building ranks No. 1 in architectural marvels in 2007. Time Magazine, December 2007 The University of Kansas Hospital ranks No. 5 in the nation for quality, accountability. University HealthSystem Consortium's 2007 Quality and Accountability Study, October 2007 The Greater Kansas City Community Foundation had the eighth-largest market value in the nation. Columbus Foundation, October 2007 Lawrence is among the 10 “Best Places to Retire.” U.S. News and World Report, October 2007 Overland Park, Kan. is a top city for adventure. Adventure, September 2007 Kansas City is above the national average for per capita income. MERIC, August 17, 2007 Kansas City is No. 5 metro for business opportunity. Expansion Management, August 2007 The Country Club Plaza is the best shopping center that is also a real neighborhood. Project for Public Spaces, August 2007 Liberty, Mo., and Lansing, Kan., are on Money Magazine’s list of “100 Best Places to Live.” Money Magazine, August 2007 Kansas City is the “Top Major Market” for business development. Southern Business & Development, July 2007 Liberty, Mo., and Lansing, Kan., are listed on Money Magazine’s Top 100 Communities with populations between 7,500 and 50,000. Money Magazine, July 2007 Kansas City is No. 7 for its percentage of volunteers. Corporation for National and Community Service, July 2007 Kansas City has two of the five most productive automotive assembly plants in North America. Harbour Report, June 2007 Johnson County, Kan., is the No. 2 mid-size county for recruitment and attraction. Expansion Management, May/June 2007 St. Joseph, Mo., is the No. 1 small metro for recruitment and attraction. Expansion Management, May/June 2007 Kansas City is the No. 9 metro for quality of life. Expansion Management, May/June 2007 (800) 611-3060
  • 10. KC RATINGS & RANKINGS FOR 2007 (cont.) Kansas City is No. 12 for city for business attraction. Missouri is No. 13 state for business attraction. Expansion Management, May/June 2007 Kansas City is No. 3 in the number of festivals, fairs and cultural gatherings per capita. Urban Institute, National Center for Charitable Statistics, May 2007 Kansas City International Airport (KCI) ranks as No. 1 mid-sized airport. J.D. Power & Associates, May 2007 Kansas City ranks No. 3 for relocating families. Worldwide ERC & Primary Relocation, May 2007 Kansas City is a top 100 best place for business and careers. Forbes, April 2007 Parkville, Mo., is one of the “50 Best Places to Live” – the only Midwest community selected. Men’s Journal, April 2007 Kansas City is No. 4 on the “Top 10 list of Underrated U.S. Cities.” MSNBC, April 2007 Kansas City is the 5th best value-priced vacation destination in the U.S. Hotwire.com, February 2007 Kansas City, Mo., is the No.1 Most Underrated City in the U.S. with unexpected appeal. Los Angeles Times, February 2007 The National Golf Club in Parkville, Mo., ranks in the top 100 golf communities to live. Travel & Leisure Golf, January/February, 2007 Both Missouri and Kansas received four of five stars in the 2007 “Healthcare Cost Quotient.” Expansion Management, January/February 2007 Kansas City ranks No. 7 for large metropolitan areas with low rents. BusinessWeek, January 2007 Kansas City ranks No. 3 on the “Ten Cities to Watch” for contemporary design. Urban Land Institute, January 2007 (800) 611-3060
  • 11. FLOOR PLANS Two Bedroom Townhomes • Large Master suite with Private Bath • Large Guest Bath • Convenient Second Floor Utility Area • First Floor Powder Room • Dining Room & Bedroom Ceiling Fans • Full equipped Kitchen • Refrigerator, Microwave, Dishwasher and Electric Range • Window Treatments on all Windows • Vertical Blinds on Patio doors • Cable TV and Phone jacks • Storage area in Garage • Energy efficient Heat Pump • Garage Door opener • Maintenance free Vinyl siding and maintenance free brick exterior • Spacious Kitchens featuring Granite Countertops • Upgrade Frieze Carpeting • Travertine Tile Fireplace Surrounds • Premium 4” Trim Molding Casement (800) 611-3060
  • 12. FLOOR PLANS Three Bedroom Townhomes • Large Master suite with Private Bath • Spacious 2nd and 3rd Bedrooms • Convenient Second Floor Utility Area • First Floor Powder Room • Dining Room & Bedroom Ceiling Fans • Full equipped Kitchen • Refrigerator, Microwave, Dishwasher and Electric Range • Window Treatments on all Windows • Vertical Blinds on Patio doors • Cable TV and Phone jacks • Storage area in Garage • Energy efficient Heat Pump • Garage Door opener • Maintenance free Vinyl siding and maintenance free brick exterior • Spacious Kitchens featuring Granite Countertops • Upgrade Frieze Carpeting • Travertine Tile Fireplace Surrounds • Premium 4” Trim Molding Casement (800) 611-3060
  • 13. HOME FEATURES EXCAVATION AND SITE WORK PLUMBING Excavate to a depth conforming to blueprints and considering plot plan, final House drain 4” PVC grade and elevations. Builder will make every effort possible to maintain House sewer 4” ABS and save existing trees but is not responsible for damaged or removal or Water service ¾” Copper trees. Home elevation is to be set to optimize drainage in relationship to all Water lines are all pex tubing Other as per code lots. Public sewer Standard fixtures are single lever, chrome, MOEN or equiv. FOOTINGS AND FOUNDATION SINK: Stainless Steel All concrete mix at 3000 PSI or better. WATER HEATER: 40 gallon Footings: 8” x 16” reinforcement shall consist of two ½” #4 continuous rods. Icemaker line Foundation walls: 8” thick and 4’ off top of footing. Hose bibs are standard in each garage – Badger 1 or better disposal standard FLATWORK Flatwork shall be 4” thick with rebar reinforcement spaced no further than 2’ WINDOWS apart on driveways, patios and stoops. CEILINGS: acoustical spray A gravel bed of 4” thickness shall underlay concrete. Vinyl – Single hung Concrete strength shall be 4,000 PSI Grills all around ½ round windows at 3 bdrm WATERPROOFING Screens to be provided for all operable windows N/A- Slab on Grade DRYWALL EXTERIOR FINISH ½” sheetrock on walls, joints taped, mudded and sanded Brick ½” sheetrock on ceilings, joints taped, mudded and sanded Garage fronts under soffits Fire rock per code. Vinyl Siding – Assorted Colors CEILINGS: acoustical spray Shake Shingle Type on Front Gables WALLS: knockdown texture Horizontal at front walkways WINDOWS: sheetrock return Vertical for main bodies CABINETS CARPENTRY Raised panel All labor to be performed in a skillful manner. Any materials specified by Prefinished Ginger Maple look trade name are to be installed strictly in accordance with manufacturer’s Countertops are post form with a waterfall edge. specifications. SUBFLOOR: ¾ T & G plywood glued to floor joists and secured with nails. TRIM MATERIAL FLOOR FRAMING: #2 DF 2X10 @ 16” O.C. Doors: Pre finished Flat Panel 1st and 2nd Floor: 8-foot ceilings Handrail: Stained Loaf Rail Vaults in front Bdrm of 3 Bdrm units and back Bdrm of 2 Bdrm units. Spindles: Metal All Wall Framing: 2X4 Studs @ 16” O.C. Fireplace: Columns & Mantle head CEILING and ROOF FRAMING: #2 or better DF or SPF 2x6 and 2X8 16” Windows: Pre finished Wood sills O.C. as per code Purling as required by code INTERIOR PAINTING Stain location: Handrails ROOFING Lacquer finish: Satin 7/16 wafer board sheathing. 40 yr. Architectural shingles (Weathered Wood Enamel location: Skirt Boards, mantles, front door, and sidelights or similar color) over 15# felt paper. Enamel finish: semi-gloss Wall paint: Flat GUTTERS AND DOWNSPOUTS Aluminum gutters: 5” (.032 gauge) CERAMIC TILE Aluminum downspouts: 3” (.032 gauge) Fireplace: 12” Travertine Splash blocks at each downspout FIREPLACE EXTERIOR DOORS Living Room: Forced Air Electric with glass doors Garage doors: 9X7 Steel, raised panel, hard-back, insulated, no glass with Liftmaster openers. FLOOR COVERING Front Door: 3’ steel insulated with oak adjustable threshold with 1 side light. Carpet location: bedrooms, hallways, living rooms Storm Door: 3’0 cobra white Vinyl location: all bathrooms, kitchen, entry Back Door: 5’0 Sliding glass with screen KITCHEN APPLIANCES INSULATION RANGE: GE Self-cleaning, electric Flat ceilings – R-30 blown Micro: GE space-saver microwave, Vaulted ceilings – R19 batt Refrigerator and Dishwasher: GE Exterior walls – R-13 batt Cold walls – R-11 batt MIRRORS Above garage ceilings – R-19 batt All plate glass above vanities Garage walls – R-13 Mirrored Sliders for applicable bedroom closets All bath enclosures Chrome with Obscure glass HEATING & COOLING Exterior outlets & location: 2 per unit near front and rear doors HARDWARE Air Handler Brand: Bryant Front Exterior doors to have deadbolts provided. Heat Pump Brand: Goodman Interior doors are to have Privacy locks at all bathrooms and bedrooms and Bath fans per code. 1 dryer vent/unit. Passage at all other. Standard thermostat provided. All hardware including kitchen and vanity hardware to be Brushed Chrome or equivalent ELECTRICAL Exterior outlets & location: 2 per unit near front and rear doors LANDSCAPE Shadow Box Privacy Fence divide units at party walls Sod to be installed on entire lot. Smoke detectors per code Trees and shrubs installed per plan. Species may vary. Chime at front door only Sprinklers controlled by master valve funded by HOA 1 garage outlet provided on GFI circuit Lawn Care Provided Complete system will comply with state/ local codes DECK or PATIO EXTERIOR PAINTING 12 x 12 Concrete Patio at each rear door Front Door and Sidelight NOTE: All materials & specs are subject to change from plan review, applicable code changes, material availability, etc. Every effort will be made to exchange for equal or comparable material. (800) 611-3060
  • 14. PHOTOS 4-Plex Townhouse Buildings (Sold as two duplexes) 2 - 3 Bedroom Townhomes 1,450 square-feet each 2 - 2 Bedroom Townhomes 1,360 square-feet each All units feature an attached single-car garage with automatic opener. (800) 611-3060
  • 15. PHOTOS Spacious kitchens with granite countertops, and GE appliances. 12” Travertine tile around fireplace. (800) 611-3060
  • 16. SITE MAP The Orchards at Chapman Farms (26 4-Plex Townhomes – sold as two Duplexes) (800) 611-3060
  • 17. MASTER PLAN (800) 611-3060
  • 18. LOCATION MAPS (800) 611-3060
  • 19. NEWS ARTICLES Forecast: Kansas City Area Economy's 2007 Growth Will Continue Wednesday, December 12, 2007 by Kansas City Business Journal KANSAS CITY, MO. – The Kansas City area's gross regional product -- the value of all goods and services produced in the area -- grew an estimated 2.4 percent in 2007 compared with 2006. This kept pace with the nation's gross domestic product growth rate, according to the Greater Kansas City Economic Forecast for 2007. The forecast in March that area GRP would slow to 1.9 percent in 2007. The Kansas City area saw an estimated 18,600 additional jobs in 2007, up 1.4 percent from 2006 and a bigger improvement from the chamber's March forecast of 14,200 additional jobs. The area's GRP is expected to grow 2.4 percent in 2008 -- matching the expected growth rate for the national economy, according to the latest forecast from the Research Seminar in Quantitative Economics -- and 3.4 percent in 2009, compared with an expected 3.6 percent rate for the nation, the forecast said. If the U.S. economy grows in 2009 as predicted by RSQE, the Kansas City area's employment should grow by 34,400 jobs, or 2.6 percent, in 2009 from 2008, quot;a level of annual growth not seen since the boom times of the 1990s,quot; the forecast said. The Greater Kansas City Chamber of Commerce released the forecast at a breakfast meeting Wednesday at the Hyatt Regency Crown Center hotel. About 250 people attended. Frank Lenk, director of research services at the Mid-America Regional Council, wrote the forecast and presented it at the meeting. (800) 611-3060
  • 20. ADDITIONAL INFORMATION WEBSITES www.bluespringsedc.com - Blue Springs Economic Development Corporation www.smartkc.com - Kansas City Area Development Council www.kchba.org - Home Builders Association of Greater Kansas City APPRAISAL Available upon request. GOOD FAITH ESTIMATE Available upon request. (800) 611-3060
  • 21. HOW CAN I INVEST? Call or email us to request your Purchase Pack. (800) 611-3060 Deals@NoradaRealEstate.com Timing is everything with all investment opportunities. The same is true here. We feel this is a great investment opportunity for those that get involved at this stage. To gain maximum benefit from this investment opportunity we encourage those interested to lock in today. DISCLAIMER NOTICE The materials and information contained in this document are provided on an “AS IS” basis and “AS AVAILABLE” basis, without representations or warranties of any kind. Norada Real Estate expressly disclaims any and all such representations and warranties, either expressed or implied, including without limitation warranties of title, non-infringement, or implied warranties of merchantability or fitness for a particular purpose. Norada Real Estate does not warrant the accuracy or completeness of the information, text, graphics, links or other items contained within these materials. Norada Real Estate may make changes to this material at any time without notice. While Norada Real Estate strives to keep the information in these materials accurate and current, Norada Real Estate cannot guarantee the accuracy, completeness or timeliness of the information. Information within these materials may contain technical inaccuracies or typographical errors. Norada Real Estate reserves the right to make changes, corrections and/or improvements to the information contained within these materials at any time, without notice. This is not an offering for securities. We are in a market with rapidly changing interest rates. A steady rise in interest rates could alter your cash flow. As with any large purchase, it is highly recommended that you perform your own due diligence. There are no guarantees made and your returns could be higher, lower, or you could lose money. The length of time to build your property can vary depending on weather, city inspections, etc. The California Department of Real Estate has not inspected, examined, or qualified this offering. (800) 611-3060