-Fully leased duplex with both units occupied, providing income from day one with no lease-up needed.
-Current gross rent is $1,528/month with upside to $1,938/month pro forma — a $410/month increase, or $4,920/year in additional gross rent potential.
-Actual NOI is $14,371/year at a confirmed 9.9% cap rate on the $144,900 asking price.
-Pro forma NOI increases to $18,553/year with a 12.80% pro forma cap rate at market rents.
-Pro forma performance represents approximately $4,182/year of additional NOI compared with current actual performance.
-Utilities are tenant-paid, helping keep owner operating expenses lower.
-Major improvements were completed in 2021, including foundation reinforcement, new main beam/bracing, HVAC and furnace replacement, 14 replacement windows, updated plumbing supply and drain lines, new drywall, remodeled kitchens and bathrooms, and new flooring.
-In 2026, a private interior staircase and large private balcony were added for the upstairs unit.
-Off-street parking is available from the rear alley, and the upper apartment includes in-unit laundry.
Rehab Notes:
-Property presents as a largely updated, income-producing asset with major capital improvements already completed.
-Foundation reinforcement, HVAC/furnace, windows, plumbing, drywall, kitchens, bathrooms, and flooring were updated as owner-disclosed improvements.
-Roof was repaired, not replaced, and siding was touched up rather than replaced.
-Improvements are owner-disclosed and have not been independently verified by invoice.
Terms:
-CASH BUYERS ONLY: Requires quick and reliable funding.
-SOLD AS-IS: No repairs will be made by the seller.
-Act Fast: Deals like this in growing areas don't last long!
Call to Action: Contact Todd for more details and to learn the exact location: Call/Text: (463) 240-1822 Email: todd@fsvproperties.com
More About This Property
Nearby Deals
Nearby Markets12 cities · 8 counties · 12 ZIP codes
Figures from the seller unless a line says otherwise. Verify before you close.
0 deals visible on map
Zoom in to see deals.
Zoom in to see deals
ARV $180,000
From the listing
The seller picked no comps. Investimate’s own value for this home is $127,000.