Log In/Sign Up
Your email has been sent.
4981 Rosalie St 16 Unit Apartment Building $450,000 ($28,125/Unit) 17.42% Cap Rate Saint Louis, MO 63115
Executive Summary
This 16-unit apartment complex offers a value-add opportunity with in-place income and strong upside. With 5 tenants currently in place and units primed for renovation, rents can be increased from the current $540 average toward market levels, targeting an estimated 10% cap rate after stabilization. The building would benefit from comprehensive electrical and plumbing upgrades, along with renovations and updates to the vacant units, making it well-suited for an investor prepared to execute a thoughtful rehab plan and unlock long-term cash flow.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$145,152
|
$8.38
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$14,516
|
$0.84
|
| Effective Gross Income |
$130,636
|
$7.54
|
| Taxes |
$5,054
|
$0.29
|
| Operating Expenses |
$52,254
|
$3.02
|
| Total Expenses |
$57,308
|
$3.31
|
| Net Operating Income |
$73,328
|
$4.23
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $145,152 |
| Annual Per SF | $8.38 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $14,516 |
| Annual Per SF | $0.84 |
| Effective Gross Income | |
|---|---|
| Annual | $130,636 |
| Annual Per SF | $7.54 |
| Taxes | |
|---|---|
| Annual | $5,054 |
| Annual Per SF | $0.29 |
| Operating Expenses | |
|---|---|
| Annual | $52,254 |
| Annual Per SF | $3.02 |
| Total Expenses | |
|---|---|
| Annual | $57,308 |
| Annual Per SF | $3.31 |
| Net Operating Income | |
|---|---|
| Annual | $73,328 |
| Annual Per SF | $4.23 |
Property Facts
| Price | $450,000 | Property Subtype | Apartment |
| Price Per Unit | $28,125 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 17.42% | Lot Size | 0.37 AC |
| Sale Condition | Bulk/Portfolio Sale | Building Size | 17,322 SF |
| Gross Rent Multiplier | 3.37 | Average Occupancy | 44% |
| No. Units | 16 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1928 |
| Zoning | A-Single Family Residenti | ||
| Price | $450,000 |
| Price Per Unit | $28,125 |
| Sale Type | Investment |
| Cap Rate | 17.42% |
| Sale Condition | Bulk/Portfolio Sale |
| Gross Rent Multiplier | 3.37 |
| No. Units | 16 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.37 AC |
| Building Size | 17,322 SF |
| Average Occupancy | 44% |
| No. Stories | 2 |
| Year Built | 1928 |
| Zoning | A-Single Family Residenti |
Amenities
Site Amenities
- Fenced Lot
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 16 | - | - |
1 1
Property Taxes
| Parcel Number | 5493-00-0150-0 | Total Assessment | $60,380 (2025) |
| Land Assessment | $3,380 (2025) | Annual Taxes | $5,054 ($0.29/SF) |
| Improvements Assessment | $57,000 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
5493-00-0150-0
Land Assessment
$3,380 (2025)
Improvements Assessment
$57,000 (2025)
Total Assessment
$60,380 (2025)
Annual Taxes
$5,054 ($0.29/SF)
Tax Year
2026
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4981 Rosalie St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.