Turnkey 4-Unit in St. Louis with great cashflow! [Code 6424]
- Amazing Location poised nicely for future growth. Sits in the heart of the Delmar Loop
- Equivalent to buying 4 properties at once for $144K each
- All 4 units leased at $1325 each until May/June 2022
- Over $1,600/mo. cashflow!
- Full roof repair in 2018, updated electrical panels, new vinyl windows, updated kitchen and bathrooms
- Good local school district
- No (low) crime area
- 5,100+ sq. foot lot
Why should you consider this house / what makes it a good investment?
- Built: 1927
- Size: 4,356+ sq ft on over 5,100 square foot lot
- Quiet residential street, Desirable community, great schools
- Little to no updates needed
|
Property Specifications |
4 |
Per Door |
|
Bedrooms |
8 |
2 |
|
Bathrooms |
4 |
1 |
|
Square Feet |
4356 |
1089 |
|
Year Built |
1927 |
|
|
Garage Size |
0 |
|
|
Schools Rating (on scale of 0-10) |
B |
|
|
Replacement Cost ($/SqFt) |
$100 |
|
|
Purchase Assumptions |
My Offer |
Per Door |
|
Asking |
$574,900 |
$143,725 |
|
Suggested offer (low) |
$574,900 |
$143,725 |
|
Suggested offer (high) |
$574,900 |
$143,725 |
|
Suggested offer (options) |
$574,900 |
$143,725 |
|
Land Value (%) |
15% |
|
|
Building Value (%) |
85% |
|
|
Market Value (after improvements) |
$305,000 |
$76,250 |
|
Improvements (lower) |
$4,000 |
|
|
Improvements (upper) |
$6,000 |
$5,000 |
|
Closing Costs |
$4,000 |
|
|
Mortgage Costs |
$4,000 |
|
|
Other Fees At Closing |
$0 |
|
|
Total Cost |
$587,900 |
|
|
Financial Analysis / Deal Attractiveness |
|
|
|
|
|
|
Years: |
5 |
10 |
15 |
20 |
|
|
Cap Rate |
12.7% |
14.2% |
15.7% |
17.4% |
|
|
Net Cash Flow |
$99,791 |
$222,249 |
$369,732 |
$544,845 |
|
|
Equity Increase |
$109,678 |
$242,321 |
$402,747 |
$596,787 |
|
|
Total Gain |
$209,469 |
$464,570 |
$772,479 |
$1,141,632 |
|
|
|
|
|
|
|
|
|
Average Cash Flow/Year |
$19,958 |
$22,225 |
$24,649 |
$27,242 |
|
|
Average Cash Flow/Month |
$1,663 |
$1,852 |
$2,054 |
$2,270 |
|
|
Average Gain/Year |
$41,894 |
$46,457 |
$51,499 |
$57,082 |
|
|
Average ROI |
133.7% |
296.4% |
492.9% |
728.4% |
|
|
Annual ROI |
26.7% |
29.6% |
32.9% |
36.4% |
|
|
Projected Property Value |
$371,079 |
$451,475 |
$549,288 |
$668,293 |
|
|
Property Ratings Suggestions |
|||||
|
Item |
|
|
My Criteria (Min.) |
This Property |
FAVORABLE/INSUFFICIENT |
|
Schools |
|
|
B |
B |
FAVORABLE |
|
Square Feet |
|
1000 |
4,356 |
FAVORABLE |
|
|
Bedrooms |
|
3 |
8 |
FAVORABLE |
|
|
Bathrooms |
|
2 |
4 |
FAVORABLE |
|
|
Year Built |
|
1970 |
1927 |
INSUFFICIENT |
|
|
Rent/Price (%) |
|
0.75% |
0.92% |
FAVORABLE |
|
|
Average Cash Flow (at year 5) |
$125 |
$1,663 |
FAVORABLE |
||
|
Average ROI (at year 5) |
15% |
26.7% |
FAVORABLE |
||
|
Cash Flow vs Out-of -Pocket |
0.2% |
1.1% |
FAVORABLE |
||
Metro: St. Louis
Team: Theresa/Alicia
Code: 6424
What’s next?
Email/text for address, analysis and to get connected to Simply Do It’s local team that handles this transaction.
Disclaimer
Information contained herein was obtained from sources deemed reliable, however, Simply Do It and/or the owner(s) of the property make no guarantees, warranties or representation as to the completeness or accuracy thereof. The presentation of the property is offered subject to errors, omissions, changes in price and/or terms, prior sale or lease or removal from the market for any reason without notice.
The analysis is provided “As Is”. All the information is believed to be accurate (except for the small effects of some simplifying assumptions), but is not guaranteed, and depends on the values entered for the property. This analysis is intended for the purpose of illustrative projections. The information provided is not intended to replace or substitute for any legal, accounting, investment, real estate, tax, or other professional advice, consultation, or service. Simply Do It and/or the owner(s) are not responsible nor liable for any damages arising from the use of the analysis info.