For sale 12 days ago


5 bd 4 ba 0 sqft

1802,1813,1903 S Brookside, Indepedence , MO 64052

Residential SFR Occupied Off MLS

Current Rent


Cap Rate

Pro Only

Cash on Cash ROI

Pro Only

3 Duplexes Same Street Indepdence MO

3 duplexes collecting a gross rent of Est. 4800 a month. ( est. 800 a unit )

1802 S Brookside 6/3
1813 S Brookside 10/2
1901 S Brookside 10/2

Taxes total for all 3 units 9786.96 a year

Insurance is 122.04 + 104.10 + 110.34 = 336.48 x 12 = 4037.76 a year for homeowners insurance for all units aggregated.

So the hard costs are est. $13,824.72 not including PM which is est. $65 a unit when occupied. Units are separate metered and tenants pay utilities.

Send PM for more info.


1802,1813,1903 S Brookside, Indepedence , MO 64052

Looking for an agent?
Top agents in your area
Peter M. Mogul Realty
St Louis, MO
Specialization: Residential, Commercial

Rental Property Calculator

Watch this video as Brandon shows you how to analyze a rental property with the BiggerPockets Rental Property Calculator

  • Determine the profitability of a potential rental property
  • Estimate potential monthly and annual cash flow
  • Create printable PDFs to show lenders or partners*
  • Calculate return on investment over time
  • Plan for unforeseen expenses

*only Pro or Premium members can generate PDF reports

View my reports Start a new report

*The cap rate and cash on cash return calculations found on BiggerPockets Listings are designed to be used for informational and educational purposes only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore, BiggerPockets is not responsible for any human or mechanical errors or omissions.