Investment Homes For Sale

430 Bluff Dr. St. Louis, Mo

image6

3 Bed/ 1 Bath


Sales Price $ 85,300.00  

Closing Costs Estimate $ 495.00  

Cash to Close $ 85,795.00  

 

Monthly Expenses  

Property Taxes Monthly $68.41 

Projected Insurance Insurance $60.00 

Property Management  (10%) $100.00   

Maintenance / Vacancy (6%) $60.00 

 

Income   

Rent Collected Monthly $1,000.00

Total Monthly Expenses $288.41

Available Monthly Cash Flow $711.59  

Yearly Cash Flow After Exp $8,539.08  


Estimated NOI on Investment    10% 

1130 Water Street. Cahokia,Illinois

image7

3 Bed / 1 Bath


Sales Price $ 41,700.00  

Closing Costs Estimate $ 495.00  

Cash to Close $42,195.00  


Monthly Expenses 

Property Taxes Monthly $147.94 

Projected Insurance Insurance $50.00 

Property Management  (10%) $75.00   

Maintenance / Vacancy (8%) $60.00 


Income 

Rent Collected Monthly $750.00

Total Monthly Expenses $332.94

Available Monthly Cash Flow $417.06  

Yearly Cash Flow After Exp $5,004.72 

 

Estimated NOI on Investment    12%

122 Edward. Cahokia, Illinois

image8

3 Bedroom / 1 Bath


Sales Price $51,000.00 

Closing Costs Estimate $ 495.00 

Cash to Close $51,595.00


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 $830.00 

Total Monthly Expenses $318.92 

Available Monthly Cash Flow $511.08

Yearly Projected $6,132.96


Estimated NOI on Investment  12%


1705 Theodore. Cahokia, Illinois 62206

image9

3 Bed / 1 Bath


Sales Price $50,600.00  

Closing Costs Estimate $495.00 

Cash to Close $51,095.00


Monthly Expenses 

Property Taxes Monthly  $125.90

Projected Insurance $40.00

PM Monthly (10%)  $80.00

Vacancy/Repair (6%) $48.00


Income 

Rent Collected Monthly $800.00 

Total Monthly Expenses $293.90

Monthly Cash Flow $506.10

Yearly Projected  $6,073.20


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.