Share This Listing

Message

963 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

4981 Rosalie St 16 Unit Apartment Building $450,000 ($28,125/Unit) 17.42% Cap Rate Saint Louis, MO 63115

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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. The property consists of sixteen 1-bedroom, 1-bathroom residential units, a highly desirable layout supported by consistent local rental demand. The total building square footage is approximately 11,548 square feet, situated on a 0.372-acre lot. Below-market rents provide upside through strategic renovations and rent repositioning to align with current market averages. Area rental data supports average market rents of approximately $756 for comparable 1-bedroom units within a 3-mile radius. Section 8 is also an option, HUD has market rent for 1 beds in St. Louis at $984 a month, providing an option for steady income. Pro-forma cap rate based on rents at $984 after renovations are 13.7%. Additional value can be created through improved property management efficiencies and stabilization. With targeted improvements, the property offers the opportunity for increased cash flow and long-term appreciation. Motivated seller will look at all reasonable offers!

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
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 - -

Property Taxes

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
  • Listing ID: 39113686

  • Date on Market: 1/16/2026

  • Last Updated:

  • Address: 4981 Rosalie St, Saint Louis, MO 63115

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}