4552 Virginia Ave
Saint Louis, MO 63111
List Price
$139,000
Initial Investment
$34,335Purchase Price
$126,000
Down Payment
25%
Rent
$1,990
Total Return
$66,027
Annualized Return
29.3%
Cap Rate
10.8%
Gross Yield
19.0%
Cash Flow
$5,680
Appreciation
5.1%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Property Type
Fourplex
Lot Size
4,795
HOA
None
Flood Risk
Not Required
- 3 of 4 units are occupied
- Tenant liability insurance fee included in monthly rent of $9.50 for each unit
See more in Analysis
Annual Financial Highlights
Expected Rent
$22,686Expenses
-$7,856Property Taxes
-$2,300Loan Payments
-$6,850Net Cash Flow
$5,680See more in Financials
Similar Listings