Log In/Sign Up
Your email has been sent.
390 N Beadle Dr - 390 North Beadle Drive 7 Unit Apartment Building Offered at $359,900 at a 12.71% Cap Rate Carbondale, IL 62901
EXECUTIVE SUMMARY
B CLASS APARTMENTS!!!
Awesome 7 unit complex. Quadplex and Triplex on one parcel. Located in a very nice part of town. Units are rehabbed and will easily rent for $850-1000. Central heat and air, washer and dryer hookups, city water and sewer, separate electric and water meters! PROPERTY WILL GENERATE A 12%+ NET RETURN ON INVESTMENT!!!
Property management and financing is available!!!
Awesome 7 unit complex. Quadplex and Triplex on one parcel. Located in a very nice part of town. Units are rehabbed and will easily rent for $850-1000. Central heat and air, washer and dryer hookups, city water and sewer, separate electric and water meters! PROPERTY WILL GENERATE A 12%+ NET RETURN ON INVESTMENT!!!
Property management and financing is available!!!
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$71,400
|
$11.33
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$71,400
|
$11.33
|
| Taxes |
$13,368
|
$2.12
|
| Operating Expenses |
$58,032
|
$9.21
|
| Total Expenses |
$71,400
|
$11.33
|
| Net Operating Income |
-
|
-
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $71,400 |
| Annual Per SF | $11.33 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $71,400 |
| Annual Per SF | $11.33 |
| Taxes | |
|---|---|
| Annual | $13,368 |
| Annual Per SF | $2.12 |
| Operating Expenses | |
|---|---|
| Annual | $58,032 |
| Annual Per SF | $9.21 |
| Total Expenses | |
|---|---|
| Annual | $71,400 |
| Annual Per SF | $11.33 |
| Net Operating Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
PROPERTY FACTS
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 7 | $850.00 | - |
1 1
1 of 6
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
390 N Beadle Dr - 390 North Beadle Drive
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.