This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

503-505 Park St

18 Unit Block of Flats £1,174,950 (£65,275/Unit) 7.09% Net Initial Yield Waterloo, IL 62298

Investment Highlights

  • Assumable Fannie Mae loan in place. 30 year amort, 3.75% fixed interest until 12/1/2032
  • Rent increases in October 2024
  • Individual meters on all utilities

Executive Summary

Investment Opportunity: 503 Park Street, Waterloo, Illinois
503 Park Street is a prime investment opportunity to own an 18-unit apartment building in Waterloo, Illinois, just a short drive from St. Louis. Located at the high-visibility intersection of Route 3 and Park St, the building features 7 one-bedroom units and 11 two-bedroom units.
Community Appeal:
Waterloo is one of Southern Illinois’s most desirable communities, with a growing population of over 11,000 and robust economic indicators, including a median income of $88,000+ and a median home price of $227,600. Median gross rents have increased to $849+. The city’s strong growth and appealing demographics make it an excellent market for property investment.
Property Features:
• Recent Renovations: The buildings have been extensively updated in the last 8 years with new floorplans, kitchens, appliances, HVAC, plumbing, electrical systems, windows, insulation, asphalt parking lot and more.
• Unit Variety and Uniqueness: Each unit offers a distinct layout, with features such as exposed brick, loft areas, and reclaimed wood from the original bowling alley. Second-floor units include private decks.
• Efficient Systems: All units have individual electric water heaters, central air, and are separately metered for water, sewer, and trash, significantly reducing owner expenses compared to similar properties.
• Tenant Retention: High-efficiency heating and cooling systems reduce tenant utility costs, supporting higher rents and longer leases.
Additional Income Potential:
An adjacent parcel at 507 Park is part of the sale, enhancing development potential. The Buyer should be able to construct 8 – 12 units on this parcel adding value to the overall project.
Strategic Location:
With over 7,000 cars passing by daily on Park and 14,500 along Highway 3, the high traffic count ensures strong visibility and consistent leasing interest.
Investment Summary:
503 Park Street offers a low-maintenance, high-quality apartment complex in a thriving community, with additional development opportunities if the adjacent land is acquired. This is a unique chance to invest in a growing market with strong demand and attractive financials.

Financial Summary (Actual - 2023)

Annual Annual Per SF
Gross Rental Income £121,584 £7.37
Other Income £3,460 £0.21
Vacancy Loss £4,563 £0.28
Effective Gross Income £120,481 £7.30
Taxes £16,037 £0.97
Operating Expenses £21,088 £1.28
Total Expenses £37,125 £2.25
Net Operating Income £83,356 £5.05

Financial Summary (Actual - 2023)

Gross Rental Income
Annual £121,584
Annual Per SF £7.37
Other Income
Annual £3,460
Annual Per SF £0.21
Vacancy Loss
Annual £4,563
Annual Per SF £0.28
Effective Gross Income
Annual £120,481
Annual Per SF £7.30
Taxes
Annual £16,037
Annual Per SF £0.97
Operating Expenses
Annual £21,088
Annual Per SF £1.28
Total Expenses
Annual £37,125
Annual Per SF £2.25
Net Operating Income
Annual £83,356
Annual Per SF £5.05

Property Facts

Price £1,174,950
Price Per Unit £65,275
Sale Type Investment
Net Initial Yield 7.09%
No. Units 18
Property Type Residential
Property Subtype Apartment
Apartment Style Low Rise
Building Class B
Lot Size 0.58 AC
Building Size 16,500 SF
Average Occupancy 100%
Number of Floors 2
Year Built 1922
Parking Ratio 2.36/1,000 SF

Unit Amenities

  • Dishwasher
  • Microwave
  • Washer/Dryer
  • Refrigerator
  • Range

Site Amenities

  • 24 Hour Access
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent.Mo SF
1+1 7 - 750
2+1 8 - 970
2+1.5 1 - 1,000
2+2 2 - 1,100

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
07-25-183-021-000
Land Assessment
£12,877
Improvements Assessment
£206,650
Total Assessment
£219,528
Annual Taxes
£16,037 (£0.97/sf)
Tax Year
2023

zoning

Zoning Code WI1
WI1
  • Listing ID: 33143231

  • Date on Market: 11/09/2024

  • Last Updated:

  • Address: 503-505 Park St, Waterloo, IL 62298

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() }} characters 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') }}