5203 LOUISIANA

Price on call
Escrow Listing
  • Price Price on call
  • Property Type Multi-Family
  • Property status Escrow Listing
  • Units 6

Address

  • Country: United States
  • Province / State: Missouri
  • City / Town: St. Louis
  • Postal code / ZIP: 63111
Open on Google Maps

Description



UNIT MIX & ANNUAL SCHEDULED INCOME

UNIT TYPE APPROX.SQFT AVG RENTS MONTHLY MKT RENTS TOTAL
2
4
1 Bed / 1 Bath
2 Bed / 1 Bath
550
675
440
615
880
2,460
475
650
950
2,600

ANNUALIZED INCOME

Description Actual Pro
Gross Potential Rent
Less: Vacancy
Effective Gross Income
Less: Expenses
Net Operating Income
Debt Service
Net Cash Flow after Debt Service
Principal Reduction
TOTAL RETURN
$40,080
($2,004)
$38,076
($12,382)
$25,694
($16,008)
$9,686
$5,317
$15,003
$42,600
($2,130)
$40,470
($8,280)
$32,190
($16,008)
$16,182
$5,317
$21,499

UNIT


    • Fully Occupied

    • Individually Metered

    • Gas Forced Air Heat and Window Unit Cooling

    • Updated Electric and Plumbing

    • 3 Car Detached Garage for Additional IncomeListed with 12% Cash on Cash ang 9.83% Cap Rate

MEMORANDUM

To receive a detailed Offering Memorandum, please fill out and submit the form below. We will send you an email with PDF attachment (must have Acrobat Reader). Thank you for your interest!
5203-Louisiana-Offer-Memorandum.pdf Download

Contact

Get Directions

Contact

Nicholas F. Smyrniotis

Property Agent
1750 S. Brentwood Blvd Suite 600 St. Louis MO 63144
(314) 254-8961
nick@mo-apartmentadvisors.com
Other Properties