Hidden Hills Creek | 1732 Highway 54
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!
Hidden Hills Creek 1732 Highway 54
7 Unit Apartment Building $799,000 ($114,143/Unit) 10.98% Cap Rate Eldon, MO 65026
Investment Highlights
- 7 Incoming Producing Units
- Privacy
- Zoom to Expand
Executive Summary
A private and unique income producing property in a great location with a parklike setting! This property is gated with a gorgeous custom electric gate for added security & is made up of 6 rental units that include 2-1 bed/1 bath custom built cabins, 2 brand new high end mobile homes, 2 modern container homes with spacious wrap around decks & a RV & RV pad that can be used as a 7th rental. The harmonious blend of rustic charm & modern finishings makes this property ideal for nature loving tenants & those seeking a peaceful escape from the hustle & bustle of the busy lake life while still being within minutes to everyday amenities like dining, shopping & entertainment. Units have all furnishings, electronics & decor & all units are rented out with good & reliable tenants, and is plenty of room to expand. There is a fire pit area on a gravel bar that runs next to a quaint creek. This property has been meticulously maintained & crosses a newly installed bridge making it ready for the next owner to take over and enjoy the land & additional income. Located right off HWY 54 this property offers renters privacy without sacrificing location. See MLS 3570692 for listing w/ additional land. Additional Land Available to make the Property 70 Acres (Currently 6.02)
Financial Summary (Actual - 2023) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$106,200
|
$32.18
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$9,600
|
$2.91
|
| Effective Gross Income |
$96,600
|
$29.27
|
| Taxes |
$2,709
|
$0.82
|
| Operating Expenses |
$10,143
|
$3.07
|
| Total Expenses |
$12,852
|
$3.89
|
| Net Operating Income |
$83,748
|
$25.38
|
Financial Summary (Actual - 2023)
| Gross Rental Income | |
|---|---|
| Annual | $106,200 |
| Annual Per SF | $32.18 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $9,600 |
| Annual Per SF | $2.91 |
| Effective Gross Income | |
|---|---|
| Annual | $96,600 |
| Annual Per SF | $29.27 |
| Taxes | |
|---|---|
| Annual | $2,709 |
| Annual Per SF | $0.82 |
| Operating Expenses | |
|---|---|
| Annual | $10,143 |
| Annual Per SF | $3.07 |
| Total Expenses | |
|---|---|
| Annual | $12,852 |
| Annual Per SF | $3.89 |
| Net Operating Income | |
|---|---|
| Annual | $83,748 |
| Annual Per SF | $25.38 |
Property Facts
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Washer/Dryer
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Carpet
- Deck
- Dining Room
- Family Room
Site Amenities
- Picnic Area
- Gated
- Video Patrol
- Trash Pickup - Curbside
- Community-Wide WiFi
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 28 | $1,200 | 240 - 850 |
1 of 1
PROPERTY TAXES
| Parcel Number | 123008000000001003 | Total Assessment | $50,060 |
| Land Assessment | $50,060 | Annual Taxes | $2,709 ($0.82/SF) |
| Improvements Assessment | $0 | Tax Year | 2023 |
PROPERTY TAXES
Parcel Number
123008000000001003
Land Assessment
$50,060
Improvements Assessment
$0
Total Assessment
$50,060
Annual Taxes
$2,709 ($0.82/SF)
Tax Year
2023
1 of 70
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Hidden Hills Creek | 1732 Highway 54
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.