Log In/Sign Up
Your email has been sent.
390 N Beadle Dr - 390 North Beadle Drive 7 Unit Apartment Building Offered at $499,325 CAD 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 (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,060
|
$15.72
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,060
|
$15.72
|
| Taxes |
$18,547
|
$2.94
|
| Operating Expenses |
$80,514
|
$12.78
|
| Total Expenses |
$99,060
|
$15.72
|
| Net Operating Income |
-
|
-
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,060 |
| Annual Per SF | $15.72 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,060 |
| Annual Per SF | $15.72 |
| Taxes (CAD) | |
|---|---|
| Annual | $18,547 |
| Annual Per SF | $2.94 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $80,514 |
| Annual Per SF | $12.78 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,060 |
| Annual Per SF | $15.72 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
PROPERTY FACTS
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 7 | $1,179 CAD | - |
1 1
PROPERTY TAXES
| Parcel Number | 15-18-456-005 | Total Assessment | $162,624 CAD (2024) |
| Land Assessment | $24,721 CAD (2024) | Annual Taxes | $18,547 CAD ($2.94 CAD/SF) |
| Improvements Assessment | $137,903 CAD (2024) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Number
15-18-456-005
Land Assessment
$24,721 CAD (2024)
Improvements Assessment
$137,903 CAD (2024)
Total Assessment
$162,624 CAD (2024)
Annual Taxes
$18,547 CAD ($2.94 CAD/SF)
Tax Year
2026
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.