Investment Homes For Sale

1130 Water Street. Cahokia,Illinois

image3

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%

444 Chaudet. Cahokia, Illinois

image4

 4 Bed / 1 Bath  House (Front) 

1 bed/1 bath House  (Rear)


Sales Price $ 70,000.00

Closing Costs Estimate $ 495.00  

Cash to Close $70,495.00


Monthly Expenses 

Property Taxes Monthly $158.33 

Projected Insurance Insurance $80.00

Property Management  (10%) $145.00   

Maintenance / Vacancy (8%) $116.00


Income 

Rent Collected Monthly $900.00 (Front)

Rent Collected Monthly $550.00 (Rear)

Total Monthly Expenses $499.33

Available Monthly Cash Flow $950.67 

Yearly Cash Flow After Exp $11,408.04

Estimated NOI on Investment    16.29%

128 St. Paul. Cahokia, Illinois

image5

 3 Bedroom / 1 Bath / Basement


Sales Price $ 47,630.00

Closing Costs Estimate $495.00 

Rehab Cost $0.00

Cash to Close $48,125.00


Monthly Expenses 

Property Taxes Monthly  $104.16

Projected Insurance $ 55.00

PM Monthly (10%)  $77.50

Vacancy/Repair (8%) $62.00


Income 

Projected Monthly Rent $775.00

Total Monthly Expenses $298.66

Available Monthly Cash Flow $476.34

Yearly Projected $5,716.08


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.