real estate investment - kansas city cash-flow duplexes

21
(800) 611-3060 www.NoradaRealEstate.com Your Premier Source For Real Estate Investments Kansas City, Missouri Cash-Flow, Equity and Appreciation The Orchards at Chapman Farms REAL ESTATE INVESTMENT GUIDE C C a a s s h h - - F F l l o o w w D D u u p p l l e e x x e e s s ! ! 26 Tenant-Ready Units 8 th Strongest Rental Market

Upload: marco-santarelli

Post on 09-May-2015

4.296 views

Category:

Economy & Finance


1 download

DESCRIPTION

New cash-flow duplex real estate investment in Kansas City.

TRANSCRIPT

Page 1: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

www.NoradaRealEstate.com

Your Premier Source For Real Estate Investments

Kansas City, Missouri

Cash-Flow, Equity and Appreciation

The Orchards at Chapman Farms

REAL ESTATE INVESTMENT GUIDE

CCaasshh--FFllooww

DDuupplleexxeess!!

26 Tenant-Ready Units

8th Strongest Rental Market

Page 2: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

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.

• Neighborhood pool & cabana house.

• 20 Minutes to the Kansas City Metro.

• Onsite leasing office.

• Highly sought after Lee Summit schools.

• Tenant Ready Townhomes.

• Close to major highway access.

• Located close to future Wal*Mart.

• Positive cash-flow.

• As little as 10% down-payment to purchase.

• 114% first year Return on Investment (ROI).

• 4% to 6% recent appreciation.

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

• At the current rate of development, Greater 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.

Page 3: Real Estate Investment - Kansas City Cash-Flow Duplexes

CASH FLOW and EQUITY ACCUMULATION

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-FLOWYEAR 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

10% Down Payment Model

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 0Depreciation $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 $17,877Taxable 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 ACCUMULATIONYEAR 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%

Page 4: Real Estate Investment - Kansas City Cash-Flow Duplexes

CASH FLOW and EQUITY ACCUMULATION 10% Down Payment Model

253%

141%

99%

78%65%

57% 51% 47% 43%

0%

50%

100%

150%

200%

250%

300%

YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10

INTERNAL RATE OF RETURN (IRR)(10 Year)

$250,000

TOTAL EQUITY(10 Year)

114%

170%

229%

290%

354%

422%

493%

568%

646%

729%

0%

100%

200%

300%

400%

500%

600%

700%

800%

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

TOTAL RETURN ON INVESTMENT (ROI)(10 Year)

$12,000

CASH-FLOW (AFTER TAX)(10 Year)

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

$52,500

$66,150

$80,483

$95,532

$111,333

$127,925

$145,346

$163,638

$182,845

$203,013

$0

$50,000

$100,000

$150,000

$200,000

$250,000

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

$5,289 $5,100

$6,791 $7,107

$7,432

$8,063 $8,565

$9,080 $9,609

$9,186

$0

$2,000

$4,000

$6,000

$8,000

$10,000

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

DISCLAIMER: The information in this "Cash Flow and Equity Accumulation" 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.

Page 5: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

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.

Page 6: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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

Housing Units 2000

Housing Units 2030

Growth Related Units

Units Lost Total New

Housing 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

Page 7: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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 Aquila Black & Veatch Burns & McDonnell Capital Federal Financial Cerner Corporation Commerce Bancshares DeBruce Grain DST Systems Fort Dodge Animal Health Garmin Great Plains Energy H&R Block

Hallmark Cards Hill's Pet Nutrition Interstate Bakeries JE Dunn Newport Television Payless ShoeSource Perceptive Software Seaboard Corporation Sprint Corporation UMB Financial Westar Energy YRC Worldwide

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 American International Group Bayer Corporation Caremark Rx Citi Cards DHL Farmers Insurance Federal Express Federal Express Ground Fidelity National Financial Fort Dodge Animal Health General Motors Harley-Davidson IndyMac Bank International Speedway Corp

Intervet John Deere Kimberly-Clark Liberty Mutual Group Lowe's MasterCard International MWI Veterinary Supply Pacific Sunwear Prescription Solutions State Street Synbiotics Corporation T-Mobile USA Target U.S. Citizenship and Immigration Services Wal-Mart

Page 8: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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.

Page 9: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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

Page 10: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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

Page 11: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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

Page 12: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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

Page 13: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

HOME FEATURES EXCAVATION AND SITE WORK

Excavate to a depth conforming to blueprints and considering plot plan, final grade and elevations. Builder will make every effort possible to maintain and save existing trees but is not responsible for damaged or removal or trees. Home elevation is to be set to optimize drainage in relationship to all lots.

FOOTINGS AND FOUNDATION

All concrete mix at 3000 PSI or better. Footings: 8” x 16” reinforcement shall consist of two ½” #4 continuous rods. Foundation walls: 8” thick and 4’ off top of footing.

FLATWORK

Flatwork shall be 4” thick with rebar reinforcement spaced no further than 2’ apart on driveways, patios and stoops. A gravel bed of 4” thickness shall underlay concrete. Concrete strength shall be 4,000 PSI

WATERPROOFING

N/A- Slab on Grade EXTERIOR FINISH

Brick Garage fronts under soffits Vinyl Siding – Assorted Colors Shake Shingle Type on Front Gables Horizontal at front walkways Vertical for main bodies

CARPENTRY

All labor to be performed in a skillful manner. Any materials specified by trade name are to be installed strictly in accordance with manufacturer’s specifications. SUBFLOOR: ¾ T & G plywood glued to floor joists and secured with nails. FLOOR FRAMING: #2 DF 2X10 @ 16” O.C. 1st

and 2nd Floor: 8-foot ceilings

Vaults in front Bdrm of 3 Bdrm units and back Bdrm of 2 Bdrm units. All Wall Framing: 2X4 Studs @ 16” O.C. CEILING and ROOF FRAMING: #2 or better DF or SPF 2x6 and 2X8 16” O.C. as per code Purling as required by code

ROOFING

7/16 wafer board sheathing. 40 yr. Architectural shingles (Weathered Wood or similar color) over 15# felt paper.

GUTTERS AND DOWNSPOUTS

Aluminum gutters: 5” (.032 gauge) Aluminum downspouts: 3” (.032 gauge) Splash blocks at each downspout

EXTERIOR DOORS

Garage doors: 9X7 Steel, raised panel, hard-back, insulated, no glass with Liftmaster openers. Front Door: 3’ steel insulated with oak adjustable threshold with 1 side light. Storm Door: 3’0 cobra white Back Door: 5’0 Sliding glass with screen

INSULATION

Flat ceilings – R-30 blown Vaulted ceilings – R19 batt Exterior walls – R-13 batt Cold walls – R-11 batt Above garage ceilings – R-19 batt Garage walls – R-13

HEATING & COOLING

Exterior outlets & location: 2 per unit near front and rear doors Air Handler Brand: Bryant Heat Pump Brand: Goodman Bath fans per code. 1 dryer vent/unit. Standard thermostat provided.

ELECTRICAL

Exterior outlets & location: 2 per unit near front and rear doors Shadow Box Privacy Fence divide units at party walls Smoke detectors per code Chime at front door only 1 garage outlet provided on GFI circuit Complete system will comply with state/ local codes

EXTERIOR PAINTING Front Door and Sidelight

PLUMBING House drain 4” PVC House sewer 4” ABS Water service ¾” Copper Water lines are all pex tubing Other as per code Public sewer Standard fixtures are single lever, chrome, MOEN or equiv. SINK: Stainless Steel WATER HEATER: 40 gallon Icemaker line Hose bibs are standard in each garage – Badger 1 or better disposal standard

WINDOWS

CEILINGS: acoustical spray Vinyl – Single hung Grills all around ½ round windows at 3 bdrm Screens to be provided for all operable windows

DRYWALL

½” sheetrock on walls, joints taped, mudded and sanded ½” sheetrock on ceilings, joints taped, mudded and sanded Fire rock per code. CEILINGS: acoustical spray WALLS: knockdown texture WINDOWS: sheetrock return

CABINETS

Raised panel Prefinished Ginger Maple look Countertops are post form with a waterfall edge.

TRIM MATERIAL

Doors: Pre finished Flat Panel Handrail: Stained Loaf Rail Spindles: Metal Fireplace: Columns & Mantle head Windows: Pre finished Wood sills

INTERIOR PAINTING

Stain location: Handrails Lacquer finish: Satin Enamel location: Skirt Boards, mantles, front door, and sidelights Enamel finish: semi-gloss Wall paint: Flat

CERAMIC TILE

Fireplace: 12” Travertine

FIREPLACE Living Room: Forced Air Electric with glass doors

FLOOR COVERING

Carpet location: bedrooms, hallways, living rooms Vinyl location: all bathrooms, kitchen, entry

KITCHEN APPLIANCES

RANGE: GE Self-cleaning, electric Micro: GE space-saver microwave, Refrigerator and Dishwasher: GE

MIRRORS

All plate glass above vanities Mirrored Sliders for applicable bedroom closets All bath enclosures Chrome with Obscure glass

HARDWARE Front Exterior doors to have deadbolts provided. Interior doors are to have Privacy locks at all bathrooms and bedrooms and Passage at all other. All hardware including kitchen and vanity hardware to be Brushed Chrome or equivalent

LANDSCAPE

Sod to be installed on entire lot. Trees and shrubs installed per plan. Species may vary. Sprinklers controlled by master valve funded by HOA Lawn Care Provided

DECK or PATIO

12 x 12 Concrete Patio at each rear door

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.

Page 14: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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.

Page 15: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

PHOTOS

Spacious kitchens with granite countertops, and GE appliances.

12” Travertine tile around fireplace.

Page 16: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

SITE MAP

The Orchards at Chapman Farms

(26 4-Plex Townhomes – sold as two Duplexes)

Page 17: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

MASTER PLAN

Page 18: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

LOCATION MAPS

Page 19: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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, "a level of annual growth not seen since the boom times of the 1990s," 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.

Page 20: Real Estate Investment - Kansas City Cash-Flow Duplexes

(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.

Page 21: Real Estate Investment - Kansas City Cash-Flow Duplexes

(800) 611-3060

HOW CAN I INVEST?

Call or email us to request your Purchase Pack.

(800) 611-3060

[email protected]

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.

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.