
106 SARATOGA AVE, Excelsior Springs MO 64024Excelsior Springs, MissouriTriplex / MultifamilyProperty Profile3 Total UnitsUnit Mix: (2) 2-Bedroom Units, (1) 3-Bedroom Unit4,080 Finished Sq FtBuilt in 1900BasementHistoric Multi-Unit Layout Unit Income SummaryUnit 1Base Rent: $1,100Recurring Pet Fee: $25/monthRevenue: $1,125/monthDeposit: $1,000Lease Term: 01/02/2026 – 01/01/2027 Unit 2Base Rent: $925Recurring Pet Fee: $25/monthRevenue: $950/monthDeposit: $825Lease Term: 03/01/2026 – 02/28/2027 Unit 3Currently VacantPro Forma Rent: $925/monthPro Forma Deposit: $925Actively marketed for leaseOperating ExpensesAnnual Property Taxes: $180.03Annual Insurance: $2,827Total Annual Taxes + Insurance: $3,007.03Current Net Income SnapshotCurrent Annual Revenue: $24,900Current Annual NOI Before Debt: $21,892.97Current Monthly NOI Before Debt: $1,824.41

106 SARATOGA AVE, Excelsior Springs MO 64024

106 SARATOGA AVE, Excelsior Springs MO 64024

106 SARATOGA AVE, Excelsior Springs MO 64024

106 SARATOGA AVE, Excelsior Springs MO 64024

404 SALEM RD, Excelsior Springs MO 64024Excelsior Springs, MissouriSingle-Family RentalProperty Profile1 Bedroom1 Bathroom528 Finished Sq FtBuilt in 1920BungalowOff-Street ParkingCrawl Space Lease & Income SummaryLease Type: Fixed-Term Residential LeaseBase Monthly Rent: $975Recurring Pet Fee: $25/monthCurrent Monthly Revenue: $1,000Security Deposit: $750Lease Term: 06/01/2025 – 05/31/2026Late Fee: $25/day Operating ExpensesAnnual Property Taxes: $564.36Annual Insurance: $600Total Annual Taxes + Insurance: $1,164.36Net Income SnapshotAnnual Revenue: $12,000Annual NOI Before Debt: $10,835.64Monthly NOI Before Debt: $902.97Property NotesCompact low-maintenance rentalCorner lot settingWalkable access to downtown Excelsior Springs

404 SALEM RD, Excelsior Springs MO 64024

404 SALEM RD, Excelsior Springs MO 64024

404 SALEM RD, Excelsior Springs MO 64024

404 SALEM RD, Excelsior Springs MO 64024

1125 ST LOUIS AVE, Excelsior Springs MO 64024Excelsior Springs, MissouriSingle-Family RentalProperty Profile3 Bedrooms (MLS notes one as non-conforming)1 Bathroom1,140 Finished Sq FtBuilt in 1939RanchDetached GarageCrawl Space Lease & Income SummaryLease Type: Fixed-Term Residential Lease with Renewal AddendumBase Monthly Rent: $1,100Recurring Pet Fee: $25/monthCurrent Monthly Revenue: $1,125Security Deposit: $850Original Lease Term: 09/09/2022 – 03/08/2026Renewal Term: 03/09/2026 – 03/08/2027Late Fee: $25/day Operating ExpensesAnnual Property Taxes: $931.80Annual Insurance: $884Total Annual Taxes + Insurance: $1,815.80Net Income SnapshotAnnual Revenue: $13,500Annual NOI Before Debt: $11,684.20Monthly NOI Before Debt: $973.68Property NotesRenewal already in place through March 2027Larger single-family layoutDetached garage and private yard appeal

1125 ST LOUIS AVE, Excelsior Springs MO 64024

1125 ST LOUIS AVE, Excelsior Springs MO 64024

1125 ST LOUIS AVE, Excelsior Springs MO 64024

1125 ST LOUIS AVE, Excelsior Springs MO 64024

1125 ST LOUIS AVE, Excelsior Springs MO 64024

1123 ST LOUIS AVE, Excelsior Springs MO 64024Excelsior Springs, MissouriSingle-Family RentalProperty Profile2 Bedrooms1 Bathroom774 Finished Sq FtBuilt in 1945RanchDetached 2-Car GarageNo Basement Lease & Income SummaryLease Type: Fixed-Term Residential Lease with Renewal AddendumsBase Monthly Rent: $750Recurring Pet Fee: $25/monthCurrent Monthly Revenue: $775Security Deposit: $500Current Lease Continuation Through: 03/04/2027Late Fee: $25/daySpecial Stipulation: Early termination language documented in lease file Operating ExpensesAnnual Property Taxes: $1,732.25Annual Insurance: $649Total Annual Taxes + Insurance: $2,381.25Net Income SnapshotAnnual Revenue: $9,300Annual NOI Before Debt: $6,918.75Monthly NOI Before Debt: $576.56Property NotesRenewal documentation extends tenancy through 2027Detached two-car garage adds functional valueLower rent point in the portfolio

1123 ST LOUIS AVE, Excelsior Springs MO 64024

1123 ST LOUIS AVE, Excelsior Springs MO 64024

1123 ST LOUIS AVE, Excelsior Springs MO 64024

1123 ST LOUIS AVE, Excelsior Springs MO 64024

236 VALLEY ST, Excelsior Springs MO 64024Excelsior Springs, MissouriSingle-Family RentalProperty Profile2 Bedrooms1 Bathroom684 Finished Sq FtBuilt in 1935Bungalow / RanchStorage ShedCrawl Space Lease & Income SummaryLease Type: Fixed-Term Residential LeaseBase Monthly Rent: $950Recurring Pet Fee: $25/monthCurrent Monthly Revenue: $975Security Deposit: $0Lease Term: 09/01/2023 – 08/31/2027Late Fee: $25/dayPet Deposit: None requiredOne-Time Pet Fee: None required Operating ExpensesAnnual Property Taxes: $914.08Annual Insurance: $723Total Annual Taxes + Insurance: $1,637.08Net Income SnapshotAnnual Revenue: $11,700Annual NOI Before Debt: $10,062.92Monthly NOI Before Debt: $838.58Property NotesLong-term lease through 2027No security deposit currently reflectedPet addendum in file with no pet deposit required

236 VALLEY ST, Excelsior Springs MO 64024

236 VALLEY ST, Excelsior Springs MO 64024

236 VALLEY ST, Excelsior Springs MO 64024

1249 ST LOUIS AVE, Excelsior Springs MO 64024Excelsior Springs, MissouriSingle-Family RentalProperty Profile3 Bedrooms2 Bathrooms1,184 Finished Sq FtBuilt in 1940RanchLarge Lot / Deck Area Lease & Income SummaryLease Type: Fixed-Term Residential LeaseBase Monthly Rent: $1,275Recurring Pet Fee: $25/monthCurrent Monthly Revenue: $1,300Security Deposit: $1,175Lease Term: 06/07/2025 – 06/06/2026Late Fee: $25/day Operating ExpensesAnnual Property Taxes: $3,191.20Annual Insurance: $1,012Total Annual Taxes + Insurance: $4,203.20Net Income SnapshotAnnual Revenue: $15,600Annual NOI Before Debt: $11,396.80Monthly NOI Before Debt: $949.73Property NotesStrong rent contributorLarger floor plan and two-bath layoutHigher tax line relative to other single-family assets

1249 ST LOUIS AVE, Excelsior Springs MO 64024

1249 ST LOUIS AVE, Excelsior Springs MO 64024

1249 ST LOUIS AVE, Excelsior Springs MO 64024

51 N EMERSON ST, Kansas City MO 64119Claycomo, MissouriSingle-Family RentalProperty Profile2 Bedrooms2 Bathrooms912 Finished Sq FtBuilt in 1929Raised Ranch1-Car Attached GarageUnfinished Basement Lease & Income SummaryLease Type: Month-to-MonthBase Monthly Rent: $1,300Recurring Pet Fee: $25/monthCurrent Monthly Revenue: $1,325Security Deposit: $1,000Original Lease Term: 11/26/2024 – 11/25/2025Current Status: Month-to-month after expirationLate Fee: $20/day Operating ExpensesAnnual Property Taxes: $4,054.31Annual Insurance: $1,002Total Annual Taxes + Insurance: $5,056.31Net Income SnapshotAnnual Revenue: $15,900Annual NOI Before Debt: $10,843.69Monthly NOI Before Debt: $903.64Property NotesOnly month-to-month lease in the portfolioAttached garage and screened outdoor areaCreek and timber setting behind propertyStrong flexibility factor for future ownership strategy

51 N EMERSON ST, Kansas City MO 64119

51 N EMERSON ST, Kansas City MO 64119

51 N EMERSON ST, Kansas City MO 64119

51 N EMERSON ST, Kansas City MO 64119

51 N EMERSON ST, Kansas City MO 64119