Investment Homes Ready For Sale

650 Robert Ave, Ferguson, Mo.

image19

 (Rehabbed within past 2  months)

 

Property Address 

650 Robert Ave

Ferguson, Mo  63135  

Sales Price $50,000.00  

Closing Costs Estimate $ 495.00  

Total Projected Cash to Close $50,495.00  


Monthly Expenses 

Property Taxes Monthly $68.66  

Total Monthly Projected Insurance $45.00 

Property Management Monthly (8%)  $68.00   

Projected Maintenance / Vacancy (8%) $68.00 

 

Income   

Rent Collected Monthly $850.00

Total Monthly Expenses $249.66  :

Available Monthly Cash Flow $600.34 

Yearly Cash Flow After Expenses $7,204.08 

Estimated NOI on Investment  14.40 %   

430 Bluff Dr. St. Louis, Mo. 63137

image20

 (Rehabbed within past  2 months)

 

Property Address 

430 Bluff Dr.

St. Louis, Mo 63137  

Sales Price $ 75,000.00  

Closing Costs Estimate $ 495.00  

Total Projected Cash to Close $ 75,495.00  

 

Monthly Expenses  

Property Taxes Monthly $68.41 

Total Monthly Projected Insurance $60.00 

Property Management Monthly (8%) $68.00   

Projected Maintenance / Vacancy (8%) $68.00 

 

Income   

Rent Collected Monthly $ 850.00

Total Monthly Expenses $264.41

Available Monthly Cash Flow $585.59  

Yearly Cash Flow After Expenses $ 7,027.08  

Estimated NOI on Investment    9.3%  



 

1705 Theodore. Cahokia, Illinois

image21

(Rehabbed within past 2 weeks) 


Property Address

1705 Theodore 

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  $125.90

Projected Insurance $40.00

PM Monthly (8%)  $60.00

Vacancy/Repair (8%) $60.00


Income 

Rent Collected Monthly $775.00 

Total Monthly Expenses $285.90

Available Monthly Cash Flow $489.10 

Yearly Projected  $5,869.20

Estimated NOI on Investment 13.04%

1069 St Margaret. Cahokia, Illinois

image22

(Rehabbed within past 2 years) 


Property Address

1069 St Margaret

Cahokia, Illinois 62206

 

Sales Price $36,000.00  

Closing Costs Estimate $495.00 

Total Projected Cash to Close $36,495.00


Monthly Expenses 

Property Taxes Monthly  $132.50

Projected Insurance $40.00

PM Monthly (8%)  $56.00

 Vacancy/Repair (10%) $70.00


Income 

Rent Collected Monthly $700.00 

Total Monthly Expenses $298.50     

Available Monthly Cash Flow $401.50 

 Yearly Projected  $4,818.00

Estimated NOI on Investment 13.38% 

122 St Dorothy. Cahokia, Illinois

image23

 (Rehabbed within past 1 year) 


Property Address

122 St Dorothy. 

Cahokia, Illinois 62206 


Sales Price $38,000.00 

Closing Costs Estimate $ 495.00 

Total Projected Cash to Close $38,495.00


Monthly Expenses 

Property Taxes Monthly  $127.66

Projected Insurance $ 40.00

PM Monthly (8%)  $62.00

Vacancy/Repair (10%) $77.50  


Income 

Rent Collected Monthly $775.00 

Total Monthly Expenses $307.16 

Available Monthly Cash Flow $467.84

Yearly Projected $5,614.08

Estimated NOI on Investment  14.77%

1713 Theodore. Cahokia, Illinois

image24

(Rehabbed within past 2 years) 


Property Address

1713 Theodore St Dorothy. 

Cahokia, Illinois 62206 

Sales Price $38,000.00 

Closing Costs Estimate $ 495.00 

Total Projected Cash to Close $38,495.00


Monthly Expenses 

Property Taxes Monthly  $182.91

Projected Insurance $ 40.00

PM Monthly (8%)  $60.00

Vacancy/Repair (10%) $75.00 


Income 

Rent Collected Monthly $750.00 

Total Monthly Expenses $357.91 

Available Monthly Cash Flow $392.09

Yearly Projected $4,705.08

Estimated NOI on Investment  12.38%



732 St. Martin. Cahokia, Illinois

(Rehabbed within past 2 years)


Property Address

732 St Martin. 

Cahokia, Illinois 62206 

Sales Price $38,000.00 

Closing Costs Estimate $ 495.00 

Total Projected Cash to Close $38,495.00


Monthly Expenses 

Property Taxes Monthly  $143.92

Projected Insurance $ 40.00

PM Monthly (8%)  $60.00

Vacancy/Repair (10%) $75.00 


Income 

Rent Collected Monthly $750.00 

Total Monthly Expenses $318.92 

Available Monthly Cash Flow $431.08

Yearly Projected $5,172.96

Estimated NOI on Investment  13.61%

122 Edward. Cahokia, Illinois

image25

 (Rehabbed within past 2 weeks)


Property Address

122 Edward. 

Cahokia, Illinois 62206 

Sales Price $50,000.00 

Closing Costs Estimate $ 495.00 

Total Projected Cash to Close $50,495.00


Monthly Expenses 

Property Taxes Monthly  $187.69

Projected Insurance $ 55.00

PM Monthly (8%)  $72.00

Vacancy/Repair (8%) $72.00 


Income 

Rent Collected Monthly $900.00 

Total Monthly Expenses $318.92 

Available Monthly Cash Flow $513.31

Yearly Projected $6,159.72

Estimated NOI on Investment  12.31%

image26

  

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.


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.