Refinished floorsFresh paintUpdated kitchens and bathsNewer windows
This beautiful, refurbished 4-unit brick apartment building is a landlord's CASH COW!!! CAP RATE 13.55%!!! CAP RATE = NOI / ASKING PRICE X 100 DO THE MATH!!!! (see below). Featuring two massive 6-bedroom 2-bath units and two spacious 2-bedroom 1-bath units. Enjoy fantastic cash flow with an estimated gross monthly income of $6,600 ($2,100 month for the 6-bed units; $1,200 month for the 2-bed units). Updated kitchens and baths. Newer windows, fresh paint and refinished floors. All occupancy permits have been passed , add the kitchen appliances, and this high-yield multiplex is rental-ready. At an asking price of $450,000, this property represents an exceptionally strong financial opportunity with a projected Capitalization Rate (Cap Rate) of 13.55%!!!
Gross Annual Income: $79,200
-5% Vacancy Allowance: $3,960
Effective Gross Income (EGI): $75,240
Estimated Operating Expenses
$784 Taxes
Estimated Property Insurance $2,500
Maintenance & Reserves (5% of Gross) $3,960
Property Management (8% of Gross) $6,019
Admin/Misc Exp $1,000
Total Estimated Operating Expenses = $14,263
$75,240 - $14,263 = $60,977 (Net Operating Income)
57 days
|
153
|
13
|
Zillow last checked:
Listing updated:
Listed by:
Jody Parrish314-496-5639,
EXP Realty, LLC,
Steve Parrish314-650-0708,
EXP Realty, LLC
Source: MARIS,MLS#: 26031698Originating MLS: St. Louis Association of REALTORS
Explore the cost of this home by adjusting the details. Changes won't be saved.
Principal & interest
$1,547
Mortgage insurance
$0
Property taxes
$170
Home insurance
$105
HOA fees
$0
Utilities
Not included
All calculations are estimates and provided by Zillow, Inc. for informational purposes only. Actual amounts may vary.
HOA fees may include property taxes on listings classified as Co-Ops. Contact the listing agent and/or owner for fee details.
Mortgage interest rates are dependent on a number of factors, including credit score, down payment, and repayment length. Interest rate data provided by Zillow Group Marketplace, Inc. as of 1/1/1970 from various mortgage lenders with which we have lead or other similar arrangements; the Estimated Payment is an average of those rates.
See how much you could borrow to make a competitive offer.