In partnership with
🚀 Don’t miss out: Follow Dealsletter on socials for all the latest platform news, and connect with our founder to see the vision behind the properties!
X: @Dealsletter
IG: @Dealsletter
Tiktok: @Dealsletter
Founder(X): @Kdogbuilds
📈 Check out our new property analysis accuracy down below 👇🏼
Welcome to this edition of Dealsletter! We're excited to introduce a new feature: at the end of every newsletter, you'll now find a "Grok-4 Analysis on Accuracy of All Data" section, where we've leveraged Grok-4 from xAI to independently verify and estimate the accuracy of all property details, financials, and market data presented. This ensures the information we deliver is true, reliable, and trustworthy for our readers, because your investment decisions deserve nothing less. Dive in below for the latest deals!
Oakland 27-Unit Piedmont Corridor - CREATIVE FINANCING REQUIRED
📍 Address: 121 41st Street, Oakland, CA 94609
💰 Price: $5,950,000 ($220,370/unit)
🏠 Property: 27 Units (23×1BR @ 759SF, 4 Studios @ 506SF), 32,172 SF, Built 1974
🏦 Current: 5.40% Cap | Proforma: 10.30% Cap | Unit Conversion Play: $967K Income
Why This is a Great Investment:
Oakland Piedmont Avenue corridor 27-unit offering massive 40% rent upside with current estimated $1,800/unit versus $2,600 market creating $231K annual opportunity, enhanced through unit conversion strategy where oversized 759SF 1BR units convert to 2BR at $3,400/month adding $153K beyond market rent increases. At $5.95M requiring $1.19M equity plus $500K improvement capital, deal necessitates creative financing combining Freddie Mac Small Balance 70% LTV, seller financing 10% at 7% interest-only 3-year balloon, and syndicated investor capital at 8% preferred return creating 30-month value-add timeline to $11.7M exit.
This represents institutional-scale value-add requiring syndication expertise, contractor management capability, and patient capital tolerance versus simple rent-raise execution.
Investment Analysis (Creative Stack) 📝
Capital Stack Structure | |
|---|---|
Purchase Price | $5,950,000 |
Freddie Mac SB (70%) | $4,165,000 |
Seller Financing (10%) | $595,000 |
Your Equity (20%) | $1,190,000 |
Total Cash Required | $1,690,000 |
Improvement Budget | $500,000 |
Total Project Capital | $2,190,000 |
Current vs Market Analysis 🚀
Reverse Engineering | |
|---|---|
Current Cap (5.40%) | Implies $321K NOI |
Current Gross Income | $583K/year |
Current Avg Rent | $1,800/unit |
Below Market | 30-40% ❌ |
Market Rent Proforma | |
|---|---|
23×1BR @ $2,600 | $59,800/month |
4 Studios @ $2,000 | $8,000/month |
Market Monthly | $67,800 |
Market Annual | $813,600 |
Annual Upside | $231,000 (40%) |
Unit Conversion Strategy 💰
Convert 15 Units 1BR→2BR | |
|---|---|
Conversion Cost Per Unit | $9,500 |
Total Conversion Investment | $142,500 |
New Unit Mix After | |
4 Studios @ $2,000 | $8,000/month |
8 Large 1BR @ $2,700 | $21,600/month |
15 2BR @ $3,400 | $51,000/month |
Total Monthly | $80,600 |
Annual Income | $967,200 |
Exceeds Market By | $153,600/year |
30-Month Value-Add Timeline 📈
Phase | Timeline | Action | Result |
|---|---|---|---|
Months 1-2 | Acquisition | Close with creative stack | Control asset |
Months 3-18 | Conversions | 15 units 1BR→2BR | +$153K income |
Months 6-24 | Rent Growth | Natural turnover to market | +$231K income |
Month 30 | Refinance | 75% LTV on $11.7M | $4M cash-out |
Exit Strategy (Month 30) 📊
Refinance Scenario | |
|---|---|
Stabilized NOI (post-conversion) | $556,710 |
Oakland Stabilized Cap | 4.75% |
New Valuation | $11,719,158 |
Refinance (75% LTV) | $8,789,369 |
Pay Off Bank | $4,000,000 |
Pay Off Seller Note | $595,000 |
Closing Costs | $175,787 |
Cash Out | $4,018,582 |
Less Initial Investment | $1,690,000 |
Net Profit | $2,328,582 |
Sale Scenario | |
|---|---|
Sale Price | $11,719,158 |
Less Costs (5%) | $585,958 |
Net Proceeds | $11,133,200 |
Less Loans | $4,595,000 |
Less Improvements | $500,000 |
Net Profit | $6,038,200 |
ROI on $1.69M | 357% in 30 months |
Annualized | 143% |
Critical Success Factors:
MUST secure seller financing 10% at 7% for deal viability
Requires contractor capable of 15-unit conversion execution
Natural 30-40% Oakland turnover enables organic rent increases
Oakland rent control allows vacancy decontrol on turnover
Piedmont Avenue location supports premium $2,600-$3,400 rents
Syndication requires 8% preferred return to investors
Recommended Strategy: Counteroffer $5,650,000 with 70% bank/15% seller/15% cash structure reducing equity requirement by $340K
Earn Your Certificate in Real Estate Investing from Wharton Online
The Wharton Online + Wall Street Prep Real Estate Investing & Analysis Certificate Program is an immersive 8-week experience that gives you the same training used inside the world’s leading real estate investment firms.
Analyze, underwrite, and evaluate real estate deals through real case studies
Learn directly from industry leaders at firms like Blackstone, KKR, Ares, and more
Earn a certificate from a top business school and join a 5,000+ graduate network
Use code SAVE300 at checkout to save $300 on tuition.
Program starts February 9.
Kansas City Westport 12-Unit - IMMEDIATE POSITIVE CASH FLOW
📍 Address: 3740 Wyandotte St, Kansas City, MO 64111
💰 Price: $1,560,000 ($130K/unit)
🏠 Property: 12 Units (10×2BR, 2×1BR), Turnkey Renovated, 94 Walk Score
🏦 Year 1: 3.35% CoC | Year 3: 11.1% CoC | Actual Cap: 7.11%
Why This is a Great Investment:
Kansas City Westport turnkey 12-unit in premium 94 walk score location delivering immediate $15,125 annual positive cash flow despite conservative 25% down conventional financing. At $1,560,000 with stated 6.73% cap but corrected 7.11% actual cap after expense verification, property features completed major capex including plumbing stacks, concrete, exterior lighting, and 3 new HVACs creating low-maintenance profile. Current $1,238/unit average rents sit modestly below $1,400 Westport market enabling organic 10.8% upside through natural turnover without forced renovation capital.
This represents best-in-class Kansas City location with institutional-quality tenant base enabling premium rents in walkable urban environment.
Investment Analysis (25% Down) 📝
Investment Metrics | |
|---|---|
Purchase Price | $1,560,000 |
Down Payment (25%) | $390,000 |
Closing/Inspections | $41,500 |
Reserves | $20,000 |
Total Cash Required | $451,500 |
Current NOI (corrected) | $110,957 |
Year 1 Cash Flow | $15,125 |
Year 1 CoC | 3.35% |
Expense Correction Analysis 🚀
Seller vs Realistic Expenses | |
|---|---|
Seller Total | $75,141/year |
Utilities (inflated) | $15,840 actual $4,000 |
Trash (inflated) | $7,800 actual $5,400 |
Insurance (inflated) | $14,400 actual $12,000 |
Maintenance (low) | $6,000 actual $12,000 |
Corrected Total | $67,141 |
Savings | $8,000/year |
True NOI | $110,957 |
Actual Cap Rate | 7.11% ✅ |
Current vs Market Rents 💰
Rent Analysis | |
|---|---|
Current 2BR Average | $1,250/month |
Current 1BR Average | $1,190/month |
Current Portfolio | $1,238/unit |
Market 2BR | $1,400/month |
Market 1BR | $1,250/month |
Market Portfolio | $1,383/unit |
Annual Upside | $19,440 (10.8%) |
3-Year Performance Projection 📈
Year | Income | NOI | Cash Flow | CoC |
|---|---|---|---|---|
Year 1 | $179,760 | $110,957 | $15,125 | 3.35% |
Year 2 | $195,948 | $127,824 | $31,992 | 7.1% |
Year 3 | $213,844 | $145,705 | $49,873 | 11.1% |
Value Creation Timeline | |
|---|---|
Current Value | $1,560,000 |
Year 3 NOI | $145,705 |
At 6.5% Cap | $2,241,615 |
Equity Gain | $681,615 |
Plus 3-Year CF | $96,990 |
Total Return | $778,605 |
Additional Income Opportunities 📊
Add-On Revenue | |
|---|---|
Pet Rent (6 units @ $35) | $2,520/year |
Extra Parking (3 spaces) | $2,700/year |
Storage Units (6 @ $40) | $2,880/year |
Laundry Upgrade | $2,000/year |
Total Additional | $10,100/year |
Critical Success Factors:
Westport 94 walk score location supports premium rents
Recent major capex (plumbing, HVACs, concrete) completed
Individual metering means tenants pay all utilities
In-unit W/D hookups rare amenity for area
Kansas City no rent control enables annual increases
Manageable 12-unit size ideal for self-management
Recommended Strategy: Offer $1,525,000 with HVAC inspection focused on 9 remaining units not replaced, self-manage to save $12,594 annually