Investment Homes For Sale

134 Judith. Cahokia, Illinois

image3

4 Family Complex

2 bed/ 1 bath units


Sales Price $135,000.00

Closing Costs Estimate $ 900.00  

Cash to Close $135,900.00


Monthly Expenses 

Property Taxes Monthly $323.97 

Projected Insurance Insurance $120.00

Property Management  (10%) $240.00   

Maintenance / Vacancy (8%) $192.00


Income 

Rent Collected Monthly $2,400.00

Total Monthly Expenses $875.97

Available Monthly Cash Flow $1,524.03 

Yearly Cash Flow After Exp $18,288.36


Estimated NOI on Investment    13.54%

444 Chaudet. Cahokia, Illinois

image4

 4 Bed / 1 Bath  House 


Sales Price $ 51,000.00

Closing Costs Estimate $ 495.00  

Cash to Close $51,495.00


Monthly Expenses 

Property Taxes Monthly $158.33 

Projected Insurance Insurance $80.00

Property Management  (10%) $80.00   

Maintenance / Vacancy (8%) $64.00


Income 

Rent Collected Monthly $900.00 (Front)

Total Monthly Expenses $382.33

Available Monthly Cash Flow $517.67 

Yearly Cash Flow After Exp $6,212.04


Estimated NOI on Investment    12.18%

3600 Falling Springs. Cahokia, Illinois

image5

4 Bed / 2 Bath House

3 Bed / 1 Bath Apartment Above Garage


Sales Price $115,800.00

Closing Costs Estimate $900.00 

Cash to Close $116,700.00


Monthly Expenses 

Property Taxes Monthly  $259.79

Projected Insurance $ 57.25

PM Monthly (10%)  $180.00

Vacancy/Repair (8%) $144.00


Income 

Projected Monthly Rent $1800.00

Total Monthly Expenses $641.04

Available Monthly Cash Flow $1,158.96

Yearly Projected $13,907.52


Estimated NOI on Investment  12%

48 W Adams. Cahokia, Illinois

image6

 4 Bedroom / 1 Bath


Sales Price $ 47,000.00

Closing Costs Estimate $495.00 

Cash to Close $47,495.00.00


Monthly Expenses 

Property Taxes Monthly  $112.68

Projected Insurance $ 50.00

PM Monthly (10%)  $80.00

Vacancy/Repair (8%) $64.00


Income 

Monthly Rent $800.00

Total Monthly Expenses $306.86

Available Monthly Cash Flow $493.14

Yearly Projected $5,716.08


Estimated NOI on Investment  12.16%

3501 Falling Springs. Cahokia, Illinois

image7

Commerical Building / Garage

 

Sales Price $ 40,000.00

Closing Costs Estimate $495.00 

Cash to Close $40,495.00


Monthly Expenses 

Property Taxes Monthly  $96.72

Projected Insurance $ 50.00

PM Monthly (10%)  $75.00

Vacancy/Repair (8%) $60.00


Income 

Monthly Rent $750.00

Total Monthly Expenses $281.72

Available Monthly Cash Flow $468.28

Yearly Projected $5,619.36


Estimated NOI on Investment  14.04%

2746 Rutger St. St. Louis, Mo

image8

 Multi-Family Unit

(2) - 2 bed / 2.5 bath

(1) - 3 Bed/ 25 Bath


Sales Price $375,000.00

Closing Costs Estimate $1,000.00 

Cash to Close $376,000.00


Monthly Expenses 

Property Taxes Monthly  $115.00

Projected Insurance $120.00

PM Monthly (10%)  $340.00

Vacancy/Repair (6%) $240.00


Income 

Monthly Rent $3,400.00

Total Monthly Expenses $815.00

Available Monthly Cash Flow $2,585.00

Yearly Projected $31,020.00


Estimated NOI on Investment  8.27%

711 Sparks. Cahokia, Illinois

image9

 

3 Bedroom / 1 Bath / Huge Yard / 2 Car Garage


Sales Price $ 45,000.00

Closing Costs Estimate $495.00 

Cash to Close $45,495.00


Monthly Expenses 

Property Taxes Monthly  $186.37

Projected Insurance $ 50.00

PM Monthly (10%)  $85.00

Vacancy/Repair (8%) $68.00

Income 

Monthly Rent $850.00

Total Monthly Expenses $389.37

Available Monthly Cash Flow $460.63

Yearly Projected $5,527.56


Estimated NOI on Investment  12.28%

234 St. John. Cahokia, Illinois

image10

 3 Bedroom / 1 Bath / Huge Yard / 1 Car Garage


Sales Price $ 44,366.00

Closing Costs Estimate $495.00 

Cash to Close $44,861.00


Monthly Expenses 

Property Taxes Monthly  $141.89

Projected Insurance $ 50.00

PM Monthly (10%)  $77.50

Vacancy/Repair (8%) $62.00


Income 

Monthly Rent $775.00

Total Monthly Expenses $331.34

Available Monthly Cash Flow $443.66

Yearly Projected $5,323.92


Estimated NOI on Investment  12%

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.