Investment Homes Ready For Sale

650 Robert Ave, Ferguson, Mo.

Property Address 

650 Robert Ave

Ferguson, Mo  63135  

Sales Price $53,000.00  

Closing Costs Estimate $ 795.00  

Total Projected Cash to Close $53,795.00  


Monthly Expenses 

Property Taxes Monthly $68.66  

Total Monthly Projected Insurance $45.00 

Property Management Monthly (8%)  $68.00   

Projected Maintenance / Vacancy (10%) $85.00 

 

Income   

Rent Collected Monthly $850.00

Total Monthly Expenses $266.66  :

Available Monthly Cash Flow $583.34 

Yearly Cash Flow After Expenses $7,000.08 

Estimated NOI on Investment  13.20 %   

430 Bluff Dr. St. Louis, Mo. 63137

Property Address 

430 Bluff Dr.

St. Louis, Mo 63137  

Sales Price $ 98,938.50  

Closing Costs Estimate $ 495.00  

Total Projected Cash to Close $ 99,433.50  

 

Monthly Expenses  

Property Taxes Monthly $68.41 

Total Monthly Projected Insurance $60.00 

Property Management Monthly (10%) $90.00   

Projected Maintenance / Vacancy (8%) $ 72.00 

 

Income   

Rent Collected Monthly $ 950.00

Total Monthly Expenses $ 290.41   

Available Monthly Cash Flow $  659.59  

Yearly Cash Flow After Expenses $ 7,915.08  

Estimated NOI on Investment    9%  


807 St Monica. Cahokia, IL 62206

Property Address

807 St Monica. 

Cahokia, Illinois 62206 


Sales Price $58,000.00 

Closing Costs Estimate $ 495.00 

Total Projected Cash to Close $58,495.00

 

Monthly Expenses   

Property Taxes Monthly  $ 59.57

Projected Insurance $ 40.00

PM Monthly (8%)  $ 64.00

 Vacancy/Repair (10%) $  80.00  


Income  

Rent Collected Monthly $850.00 

Total Monthly Expenses $243.57 

Available Monthly Cash Flow $606.43

Yearly Projected $7,277.16 

Estimated NOI on Investment  12.54% 

6 Baldwin. Cahokia, Illinois

Property Address

6 Baldwin

Cahokia, Illinois 62206 


Sales Price $45,000.00  

Closing Costs Estimate $495.00 

Total Projected Cash to Close $45,495.00

 

Monthly Expenses   

Property Taxes Monthly  $155.86 

Projected Insurance $40.00

PM Monthly (8%)  $ 64.00

  Vacancy/Repair (10%) $64.00  

Income  

Rent Collected Monthly $800.00 

Total Monthly Expenses $323.86     

Available Monthly Cash Flow $476.14 

  Yearly Projected  $5,713.68 

Estimated NOI on Investment 12.69% 

Currently Under Construction & Coming Soon For Sale

  

Property Address

901-923 S. 5Tth Street. East Alton, Illinois  


Sales Price $599,500.00 

Closing Costs Estimate $1,200.00 

Total Projected Cash to Close $600,700.00

 

Monthly Expenses   

Property Taxes Monthly  $516.50 

Projected Insurance $390.00 

PM Monthly (10%)  $847.50

   Vacancy/Repair (8%)  $656.00   

Trash Service $70.00


Income  

Rent Collected Monthly $8,475.00  

Total Monthly Expenses $2,480.00

Available Monthly Cash Flow $5,995.00

  Yearly Projected  $71,940.00   

Estimated NOI on Investment  12%


Building 1 &  Building 2 

LLT=Long Term Tenant

901 5th St (2/1) $700.00 

913 5th St (2/1) $700.00 

903 5th St (2/1) $525.00-LTT

915 5th St (2/1) $700.00 

905 5th St (3/1) $800.00 

917 5th St (3/1) $800.00

907 5th St (3/1) $800.00 

919 5th St (3/1) $800.00 

909 5th St (2/1) $700.00

921 5th St (2/1) $700.00 

911 5th St (2/1)  $700.00 

923 5th St (2/1) $550.00-LTT


All units passed inspection. New roof with 10 year transferable warranty. All new furnaces, a-coils, outside condensing units. All units updated electrical. All new appliances. Tiled Bathrooms. New Flooring. Just rehabbed within the past 30 days.


122 Edward Street. Cahokia, Illinois 62206

UNDER CONSTRUCTION - BEFORE REHAB PHOTO! ESTIMATED SALES PRICE $50K

Property Overview - 122 Edwards St, Cahokia, IL 62206 is a single family home built in 1950.  This home has 4 bedrooms with 1 bath. 


According to the Cahokia public records, the property at 122 Edwards St, Cahokia, IL 62206 has approximately 1,800 square feet, . Nearby schools include Maplewood Elementary School, Cahokia School Of Choice and Cahokia High School.


CALL TODAY FOR MORE INFO! COMING SOON!

Find out more

Disclaimer

 Please note that figures and percentages quoted within this website are approximate. Property taxes quoted are based on most up to date information and may vary from final figures supplied via Title Company on closing statement. While JMR Holdings, LLC takes all appropriate steps to ensure accuracy of the figures supplied, we cannot accept responsibility for any discrepancies therein. We are NOT real estate agents! We are real estate investors! All properties are owned by several of our companies.