100% Turn Key Investment Property For Sale

134 Judith. Cahokia, Illinois

image19

4 Family Complex

2 bed/ 1 bath units


Sales Price $152,400.00

Closing Costs Estimate $ 900.00  

Cash to Close $153,300.00


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    12%

3600 Falling Springs. Cahokia, Illinois

image20

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

image21

 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

image22

Commerical Building / Garage

 

Sales Price $ 34,528.00

Closing Costs Estimate $495.00 

Cash to Close $35,023.00


Monthly Expenses 

Property Taxes Monthly  $96.72

Projected Insurance $ 50.00

PM Monthly (10%)  $60.00

Vacancy/Repair (8%) $48.00


Income 

Monthly Rent $600.00

Total Monthly Expenses $254.72

Available Monthly Cash Flow $345.28

Yearly Projected $4,143.36


Estimated NOI on Investment  12%

1923 Jerome. Cahokia, Illinois

image23

 3 Bedroom / 2 Bath


Sales Price $ 45,583.00

Closing Costs Estimate $495.00 

Cash to Close $46,078.00


Monthly Expenses 

Property Taxes Monthly  $189.67

Projected Insurance $ 50.00

PM Monthly (10%)  $77.50

Vacancy/Repair (8%) $62.00


Income 

Monthly Rent $775.00

Total Monthly Expenses $319.17

Available Monthly Cash Flow $455.83

Yearly Projected $5,469.96


Estimated NOI on Investment  12%

501 Saint Nicholas. Cahokia, Illinois

image24

 4 Bedroom / 2 Bath


Sales Price $ 47,085.00

Closing Costs Estimate $495.00 

Cash to Close $47,580.00


Monthly Expenses 

Property Taxes Monthly  $176.15

Projected Insurance $ 50.00

PM Monthly (10%)  $85.00

Vacancy/Repair (8%) $68.00


Income 

Monthly Rent $850.00

Total Monthly Expenses $379.15

Available Monthly Cash Flow $470.85

Yearly Projected $5,650.20


Estimated NOI on Investment  12%

601 Saint Nicholas. Cahokia, Illinois

image25

 3 Bedroom / 1 Bath


Sales Price $ 39,135.00

Closing Costs Estimate $495.00 

Cash to Close $40,080.00


Monthly Expenses 

Property Taxes Monthly  $194.15

Projected Insurance $ 50.00

PM Monthly (10%)  $77.50

Vacancy/Repair (8%) $62.00


Income 

Monthly Rent $775.00

Total Monthly Expenses $383.65

Available Monthly Cash Flow $391.35

Yearly Projected $4,696.20


Estimated NOI on Investment  12%

19 Hissrich. Cahokia, Illinois

image26

 3 Bedroom / 1 Bath


Sales Price $ 44,726

Closing Costs Estimate $495.00 

Cash to Close $45,221.00


Monthly Expenses 

Property Taxes Monthly  $158.74

Projected Insurance $ 50.00

PM Monthly (10%)  $80.00

Vacancy/Repair (8%) $64.00


Income 

Monthly Rent $800.00

Total Monthly Expenses $352.74

Available Monthly Cash Flow $447.26

Yearly Projected $5,367.12


Estimated NOI on Investment  12%

51 St. Gregory. Cahokia, Illinois * UNDER CONSTRUCTION *

image27

 4 Bedroom / 1 Bath


Sales Price $53,975.00

Closing Costs Estimate $495.00 

Cash to Close $54,470.00


Monthly Expenses 

Property Taxes Monthly  $66.25

Projected Insurance $ 50.00

PM Monthly (10%)  $80.00

Vacancy/Repair (8%) $64.00


Income 

Monthly Rent $800.00

Total Monthly Expenses $260.25

Available Monthly Cash Flow $539.75

Yearly Projected $6,477.00


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.