Property Description
- Offers are due Wed the 7th at 9 am. Response deadline of Thurs the 8th at 9 pm.
- Fantastic investment opportunity.
- Clean and, well-maintained four-family property.
- Three units are leased with long-term tenants.
- The fourth unit has been recently updated and is available for lease.
- All the units are 2 bed, 1 bath with individual storage areas in the basement.
- They all have individual laundry hook-ups.
- The units have central air.
- There is a large parking lot in the rear of the building for tenant use.
- All four units may be viewed with an accepted contract.
- Note: Two units are under market because of long-term tenants.
- Unit C, the vacant unit, has applications pending at $840/month.
The owner is also responsible to pay for:
- According to the Seller – currently paying:
- Water, sewer, trash. New tenants are paying $45/month and the two existing tenants will get that added this year at renewal.
- There is a public lighting bill each month from Ameren that the owner pays.
- Lawn care
- Tenants are solely responsible for their electricity and gas with 2 of the units. and Spire.
- and also:
- The owner is paying these utilities, however, ew tenants are paying a portion with rent to cover.
- #B – $45
- #C – $45 when it re-rents.
- #A and #D will get the $45 added on renewals this year.
Available documents
- Analysis excel
- LB disc.
- Rental Property Rider
- Seller disc.
SDI’s Property Manager’s Feedback
The area is ok and the units are about the right quality for the area.
It would be nicer to have the bathrooms and kitchens updated, but I think $825 is going to be your average rent amount for this area for a basic updated unit.
We manage several units similar to this one and $800-$825 is the average.
You could get $900 but you would have to do a big renovation on it to make the place feel brand new and I don’t know if it would be worth the cost.
Property Specifications | Unit | Per Unit (4) |
Bedrooms | 2 | 8 |
Bathrooms | 1 | 4 |
Square Feet | 830 | 3320 |
Year Built | 1960 | |
Garage Size | 0 | |
Schools Rating (on scale of 0-10) | C |
Purchase Assumptions | My Offer | Per Unit (4) |
Asking | $285,000 | $71,250 |
Suggested offer (low) | $265,000 | $66,250 |
Suggested offer (high) | $275,000 | $68,750 |
Suggested offer (options) | $285,000 | $71,250 |
Land Value (%) | 25% | |
Building Value (%) | 75% | |
Market Value (after improvements) | $285,000 | |
Improvements (lower) | $7,500 | |
Improvements (upper) | $9,500 | $8,500 |
Closing Costs | $300 | |
Mortgage Costs | $300 | |
Other Fees At Closing | $295 | |
Total Cost | $294,395 |
Financing Assumptions | |||
Down Payment (%) | 25% | ||
Down Payment Amount | $71,250 | ||
Financed Amount | $213,750 | ||
Interest Rate | 3.75% | ||
Mortgage Term (Years) | 30 | ||
Monthly Mortgage Payment | $990 | ||
Cash Outlay (Total Out of Pocket) | $80,645 |
Financial Assumptions | Monthly | Yearly | % | ||
Rent (upper) | $3,360 | $40,320 | |||
Rent (lower) | $3,030 | $36,360 | |||
Property Tax Rate (Approx.) | 1.30% | ||||
Property Taxes | $309 | $3,705 | 10% | ||
Insurance | $115 | $1,380 | 4% | ||
Repairs | $175 | $2,100 | 5% | ||
Variable-Cost PM | 7.5% | ||||
Property Management Fee | $240 | $2,876 | 8% | ||
Leasing Fee | $100 | $1,198 | 3% | ||
HOA* | $208 | $2,496 | 7% | ||
Vacancy Rate | 7.0% | ||||
Total Fixed Expenses | $1,353 | $16,237 | 42% | ||
Total Expenses (Fixed + Mortgage) | $2,343 | $28,116 | 73% |
Financial Analysis / Deal Attractiveness | |
Years: | 5 |
Net Cash Flow | $55,630 |
Equity Increase | $82,956 |
Total Gain | $138,585 |
Average Cash Flow/Year | $11,126 |
Average Cash Flow/Month | $927 |
Average Gain/Year | $27,717 |
Average ROI | 171.8% |
Annual ROI | 34.4% |
Projected Property Value | $346,746 |
Address: 13219 Streetcar Dr
Area: St Louis
State/county: MO
Zip: 63043
Country: United States
Open in Google maps Property ID: 30600
Price: $ 285,000 Asking
Year Built: 1960
Garage: 0
Garage Size: 0
External Construction: brick
Rent (mo): 3200
ROI (ann): 19
Cashflow (mo): 930
Property Taxes (mo): 310
Insurance (mo): 115
Repairs (mo): 175
Management Fee (mo): 240
Leasing Fee (ann): 100
HOA (mo): 208
Vacancy Rate (ann): 4
storage

Similar listings
Multiple 4-Plexes in Saint Louis MO
$ 265,000 Suggested Offer
Financial Analysis / Deal Attractiveness Years: 5 Cap Rate 11.3% Net Cash Flow $44,186 Equity Increase $78,929 [more]
Financial Analysis / Deal Attractiveness Years: 5 Cap Rate 11.3% Net Cash Flow $44,186 Equity Increase $78,929 [more]
6 Rented Duplexes in Denton – 45 Mins ...
$ 299,000 Asking
MUST-READ Great location with a high demand for rentals, and good schools The suggested Simply Do It (SDI) offer/pr [more]
MUST-READ Great location with a high demand for rentals, and good schools The suggested Simply Do It (SDI) offer/pr [more]
Occupied 4-Plex Near Ft. Worth – 3 4-P...
$ 350,000
IMPORTANT While all units are rented, the avg. rent is $750/mo. which generates a low cashflow for the 4-plex. Mar [more]
IMPORTANT While all units are rented, the avg. rent is $750/mo. which generates a low cashflow for the 4-plex. Mar [more]