1504 N 5th St
Saint Charles, MO 63301
List Price
$134,000
Initial Investment
$33,654Purchase Price
$123,500
Down Payment
25%
Rent
$1,075
Total Return
$57,232
Annualized Return
22.6%
Cap Rate
6.4%
Gross Yield
10.4%
Cash Flow
$602
Appreciation
7.6%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
05/01/2014
Lease End
M/M
Lot Size
6,735
HOA
None
Flood Risk
Not Required
- Longterm, month-to-month tenant
- Below market rent
- Solid cap rate
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,255Expenses
-$3,139Property Taxes
-$1,800Loan Payments
-$6,714Net Cash Flow
$602See more in Financials
Similar Listings