503-505 Park St
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
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.
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 | Building Class | B |
Price Per Unit | £65,275 | Lot Size | 0.58 AC |
Sale Type | Investment | Building Size | 16,500 SF |
Net Initial Yield | 7.09% | Average Occupancy | 100% |
No. Units | 18 | Number of Floors | 2 |
Property Type | Residential | Year Built | 1922 |
Property Subtype | Apartment | Parking Ratio | 2.36/1,000 SF |
Apartment Style | Low Rise |
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 |
1 of 1
PROPERTY TAXES
Parcel Number | 07-25-183-021-000 | Total Assessment | £219,528 |
Land Assessment | £12,877 | Annual Taxes | £16,037 (£0.97/sf) |
Improvements Assessment | £206,650 | Tax Year | 2023 |
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 |
1 of 16
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Gateway Commercial Real Estate
503-505 Park 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.