Rental Package
*** ********* ***, ********, MS
16.42% return
SP:
Video Photos Street View Map
The slide show is now full screen. Push Escape to exit. You can use the left/right arrows and Home/End buttons to navigate the images.
Building Quadplex 2 -
Slideshow image 1
Slideshow image 2
Slideshow image 3
Slideshow image 4
Slideshow image 5

Property Description

Awesome Cashflow Portfolio!!

3 duplexes, 3 quadplexes and 13 houses. Total of 31 units. Only $23k per unit!! Properties are in decent shape but are in need of better management and some cosmetic repairs. Package will generate amazing returns on investment, 15%+ net return is possible!! Nice city. Tons of rental demand. City water and sewer. Very low expenses. Priced way below market value for a quick sale. Steal these properties before they hit the market!!

Financing and professional property management is available. 

Property Information

  • Listing statusActive
  • Property typeMulti Family (12 properties)
  • Total units30
  • Total bedrooms61
  • Total bathrooms31
  • Building size26291 sq. ft.
  • Lot size8500.5 acres
  • Year built1948 - 1970
  • County******** County
  • Subdivision********** *********
  • ConstructionBrick, Frame, WOOD, CBS
  • RoofShingle
  • Water sourceCity water
  • Water disposalSewer
  • HeatingCentral, Gas Furnace
  • CoolingCentral air, Window A/C

Property Financial Summary

  • Sale price $719,900
  • Estimated rehab 1 $80,000
  • Total investment $799,900
  • Type Proforma
  • After repair value $899,900
  • Potential profit $100,000
  • Gross income (annually) $195,600
  • Operating expenses (annually) $64,288
  • Net income (annually) $131,312
  • Gross return 24.45%
  • Gross income (monthly) $16,300
  • Operating expenses (monthly) $5,357
  • Net income (monthly) $10,943
  • Net return 16.42%

Property Income & Expenses

  • Income
  • *** ********* ***,
  • Unit A: 2 bed / 1 bath $500/month $6,000/year
  • Unit B: 2 bed / 1 bath $500/month $6,000/year
  • Unit C: 2 bed / 1 bath $500/month $6,000/year
  • Unit D: 2 bed / 1 bath $500/month $6,000/year
  • Unit House: 3 bed / 2 bath $700/month $8,400/year
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • *** ********* ***, Building 1
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • *** ********* ***, Building 2
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • *** ********* ***, Duplex 1
  • Unit 1: 2 bed / 1 bath $500/month $6,000/year
  • Unit 2: 2 bed / 1 bath $500/month $6,000/year
  • *** ********* ***, Duplex 2
  • Unit 1: 2 bed / 1 bath $500/month $6,000/year
  • Unit 2: 2 bed / 1 bath $500/month $6,000/year
  • *** ********* ***, Duplex 3
  • Unit 1: 2 bed / 1 bath $500/month $6,000/year
  • Unit 2: 2 bed / 1 bath $500/month $6,000/year
  • *** ********* ***, House 1
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • *** ********* ***, House 2
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • *** ********* ***, House 3
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • *** ********* ***, House 4
  • Unit House: 2 bed / 1 bath $600/month $7,200/year
  • *** ********* ***, Quadplex 1
  • Unit A: 2 bed / 1 bath $500/month $6,000/year
  • Unit B: 2 bed / 1 bath $500/month $6,000/year
  • Unit C: 2 bed / 1 bath $500/month $6,000/year
  • Unit D: 2 bed / 1 bath $500/month $6,000/year
  • *** ********* ***, Quadplex 2
  • Unit A: 2 bed / 1 bath $500/month $6,000/year
  • Unit B: 2 bed / 1 bath $500/month $6,000/year
  • Unit C: 2 bed / 1 bath $500/month $6,000/year
  • Unit D: 2 bed / 1 bath $500/month $6,000/year
  • Total $16,300/month $195,600/year
  • Expenses
  • Insurance $833/month $9,995/year
  • Waste Collection $199/month $2,394/year
  • Property Management $1,570/month $18,840/year
  • Maintenance reserve $1,018/month $12,219/year
  • Property Taxes $1,737/month $20,840/year
  • Total $5,357/month $64,288/year

Property Questions & Answers

Q: How do I make an offer on this property?
A: Placing an offer is a simple process. All offers must be presented in writing with an escrow deposit of 10% or $5,000, whichever is larger. Escrow has to be sent to the attorney or title company who is handling the file for this property. Please send us an inquiry and one of our team members will get in touch with you to further assist you. You can also give us a call.

Q: Does this property come with clear title?
A: All our properties come with clear title. We highly recommend you purchase title insurance as well.

Q: Why is the property address and location information hidden?
A: This property is a premium property and is completely off-market. Full access is available to premium clients only. If you are not a premium client, we require to have an executed non-disclosure agreement on file in order to share the property details with you.

Share Listing

Unlock address

This is a premium off-market property. In order to unlock the address, you will need to sign a non-disclosure agreement. Please sign up or sign in into your account to get started.

Sign In Sign Up

Property Tools

 Print
Copyright by Real Pro, Inc 2021 . All Rights Reserved.