For Sale: $950,000 1173 Fortune Blvd. Shiloh, IL 62269 Office (618) 277-4400 Fax (618) 277-4407 www.barbermurphy.com Paul Murphy C: 618.954.9901 Paul@barbermurphy.com 4 Townhouse Apartment Buildings Available for Sale Package consists of (2) 6 Unit Buildings & (2) 4 Unit Buildings, 20 Units Total Well Maintained Building; Recently updated in 2014 with New Roofs, New Siding, and Parking Buildings are Fully Leased; 8.0 GRM Information herein is not warranted and subject to change without notice. We assume no liability on items included in quoted price. Broker makes no representation as to the environmental condition of the offered property and recommends Purchaser's/Lessee's independent investigation.
200-210 Wesley Drive 821 North Cherry Street
823 North Cherry Street 830 White Oak Drive
Listing No: 1584 Multifamily Total Units: 6 200-210 Wesley SALE INFORMATION: For Sale: Yes Sale Price: Sale Price/SF: CAP Rate: GRM: NOI: $30,927 PROPERTY INFORMATION: Parcel No: 04-19.0-406-010 County: St. Clair Zoning: Mutli-Family Zoning By: City of O'Fallon Complex: Fairwood West Subdivision Acres: Property Tax: $9,114.32 Tax Year: 2016 STRUCTURAL DATA: FACILITY INFORMATION INCOME Year Built: 1980 Elevator: No Gross Rental Income $45,660.00 Rehab Year: Heating: Yes Gross Other Income Floors: 2 Cooling Yes Total Income $45,660.00 Roof: Shingle Parking: 22 Exterior: Brick/Frame Surface Type: EXPENSES: Property Taxes $9,114.32 Property Amenities Comments Insurance $1,377.37 Unit Amenities 6 Unit townhouse, 2 bedrooms, 1.5 bath units in Fairwood West Subdivision, O'Fallon. Units are in Excellent condition. CAM $2,718.80 Utilities $1,522.80 Property Management Total Expenses $14,733.29 Listing Broker(s) NOI $30,926.71 Paul Murphy Office: 618-277-4400 paul@barbermurphy.com Cell: (618) 954-9901 The information above has been obtained from sources believed reliable, however no warranty or representation expressed or implied is made as to the accuracy of the information contained herein. In same is submitted subject to errors, omissions, change of price, retail or other conditions including withdrawal without notice. It is your responsibility to independently confirm accuracy.
Unit # 200-210 West Wesely Drive Monthly Rent 200 $600.00 202 $615.00 204 $700.00 206 $660.00 208 $600.00 210 $630.00 Total: $3,805.00 RENT ROLL Estimated Annual Gross Income: $45,660.00 *=Vacant EXPENSES Item Annual Expense Appliances $535.50 Crime Free housing fee $270.00 Insurance $1,377.37 Lawn Care $822.50 Real Estate Taxes $9,114.32 Repairs & Maintenance $1,090.80 Trash $1,522.80 Total: $14,733.29
Listing No: 1584 Multifamily Total Units: 4 821 North Cherry SALE INFORMATION: For Sale: Yes Sale Price: Sale Price/SF: CAP Rate: GRM: NOI: $24,237 PROPERTY INFORMATION: Parcel No: 04-19.0-406-014 County: St. Clair Zoning: Mutli-Family Zoning By: City of O'Fallon Complex: Fairwood Subdivision Acres: Property Tax: $5,373.18 Tax Year: 2016 STRUCTURAL DATA: FACILITY INFORMATION INCOME Year Built: 1984 Elevator: No Gross Rental Income $32,460.00 Rehab Year: Heating: Yes Gross Other Income Floors: 2 Cooling Yes Total Income $32,460.00 Roof: Shingle Parking: 8 Exterior: Frame Surface Type: EXPENSES: Property Taxes $5,373.18 Property Amenities Comments Insurance $918.24 Unit Amenities Carports at the rear of the building. 4 Unit Townhouse, 2 Bedroom - 1.5 Baths in Fairwood Subdivison. Building is in excellent condition. CAM $1,077.17 Utilities $854.80 Property Management Total Expenses $8,223.39 Listing Broker(s) NOI $24,236.61 Paul Murphy Office: 618-277-4400 paul@barbermurphy.com Cell: (618) 954-9901 The information above has been obtained from sources believed reliable, however no warranty or representation expressed or implied is made as to the accuracy of the information contained herein. In same is submitted subject to errors, omissions, change of price, retail or other conditions including withdrawal without notice. It is your responsibility to independently confirm accuracy.
821 North Cherry Unit # RENT ROLL Monthly Rent 1 $680.00 2 $675.00 3 $675.00 4 $675.00 Total: $2,705.00 Estimated Annual Gross Income: $32,460.00 *=Vacant EXPENSES Item Annual Expense Auto Expense $65.00 Crime Free Housing Fee $180.00 Insurance $918.24 Lawn Care $747.50 Real Estate Taxes $5,373.18 Repairs & Maintenance $84.67 Trash $854.80 Total: $8,223.39
Listing No: 1584 Multifamily Total Units: 6 823 North Cherry SALE INFORMATION: For Sale: Yes Sale Price: Sale Price/SF: CAP Rate: GRM: NOI: $32,950 PROPERTY INFORMATION: Parcel No: 04-19.0-406-013 County: St. Clair Zoning: Mutli-Family Zoning By: City of O'Fallon Complex: Fairwood West Subdivision Acres: Property Tax: $9,372.26 Tax Year: 2016 STRUCTURAL DATA: FACILITY INFORMATION INCOME Year Built: 1984 Elevator: No Gross Rental Income $48,600.00 Rehab Year: Heating: Yes Gross Other Income Floors: 2 Cooling Yes Total Income $48,600.00 Roof: Shingle Parking: 8 Exterior: Frame Surface Type: EXPENSES: Property Taxes $9,372.26 Property Amenities Comments Insurance $1,377.37 Unit Amenities Carports are located at the rear of the building. 6 Unit Townhouse, 2 Bedroom - 1.5 Bath in Fairwood West Subdivision. Building and Units are in Excellent Condition. CAM $3,617.42 Utilities $1,282.71 Property Management Total Expenses $15,649.76 Listing Broker(s) NOI $32,950.24 Paul Murphy Office: 618-277-4400 paul@barbermurphy.com Cell: (618) 954-9901 The information above has been obtained from sources believed reliable, however no warranty or representation expressed or implied is made as to the accuracy of the information contained herein. In same is submitted subject to errors, omissions, change of price, retail or other conditions including withdrawal without notice. It is your responsibility to independently confirm accuracy.
823 North Cherry Unit # RENT ROLL Monthly Rent 1 $675.00 2 $675.00 3 $675.00 4 $675.00 5 $675.00 6 $675.00 Total: $4,050.00 Estimated Annual Gross Income: $48,600.00 *=Vacant EXPENSES Item Annual Expense Advertising $331.10 Auto Expense $75.00 Cleaning $360.00 Crime Free Housing Fee $270.00 Electric $427.96 Flooring $1,385.42 Inspection Fee $100.00 Insurance $1,377.37 Lawn Care $747.50 Painting $99.05 Real Estate Taxes $9,372.26 Repairs & Maintenance $249.35 Trash $854.75 Total: $15,649.76
Listing No: 1584 Multifamily Total Units: 4 830 White Oak SALE INFORMATION: For Sale: Yes Sale Price: Sale Price/SF: CAP Rate: GRM: NOI: $20,426 PROPERTY INFORMATION: Parcel No: 04-19.0-406-012 County: St. Clair Zoning: Mutli-Family Zoning By: City of O'Fallon Complex: Fairwood West Subdivision Acres: Property Tax: $5,573.00 Tax Year: 2016 STRUCTURAL DATA: FACILITY INFORMATION INCOME Year Built: 1984 Elevator: No Gross Rental Income $32,400.00 Rehab Year: Heating: Yes Gross Other Income Floors: 2 Cooling Yes Total Income $32,400.00 Roof: Shingle Parking: 8 Exterior: Frame Surface Type: EXPENSES: Property Taxes $5,573.00 Property Amenities Comments Insurance $935.93 Carports are located in the rear of the building. Unit Amenities 4 Unit Townhouse, 2 Bedroom - 1.5 Bathrooms. Building and Units are in Excellent condition. CAM $3,450.36 Utilities $2,014.66 Property Management Total Expenses $11,973.95 Listing Broker(s) NOI $20,426.05 Paul Murphy Office: 618-277-4400 paul@barbermurphy.com Cell: (618) 954-9901 The information above has been obtained from sources believed reliable, however no warranty or representation expressed or implied is made as to the accuracy of the information contained herein. In same is submitted subject to errors, omissions, change of price, retail or other conditions including withdrawal without notice. It is your responsibility to independently confirm accuracy.
830 White Oak Unit # RENT ROLL Monthly Rent 1 $675.00 2 $675.00 3 $675.00 4 $675.00 Total: $2,700.00 Estimated Annual Gross Income: $32,400.00 *=Vacant EXPENSES Item Annual Expense Appliances $416.62 Cleaning $35.00 Crime Free Housing Fee $180.00 Electric $325.19 Flooring $1,619.79 Inspection Fee $50.00 Insurance $935.93 Lawn Care $822.50 Painting ($5.98) Pest $50.00 Real Estate Taxes $5,573.00 Repairs & Maintenance $282.43 Water $1,689.47 Total: $11,973.95