Based on property information with market context.
This 63-unit apartment community at 415 N Public Avenue includes townhome-style residences built in 2024. Individual homes provide approximately 1,200 to 1,500 square feet of living space, with vinyl siding, composition roofs, central heating, and central air conditioning. Kitchens are equipped with ranges, disposals, dishwashers, refrigerators, and microwaves.
The property occupies 6.5 acres and contains 85,178 square feet. Public sewer serves the community, with electricity available to the property. Located in Clever, Missouri, the development is zoned for multifamily use and provides newly built rental housing within Christian County.
Key Highlights
63‑unit townhome community
Built in 2024
6.5‑acre property containing 85,178 square feet
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$688,580
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
6.93%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$13,771,600$13.8M
Cap Rate 7%
$9,836,857$9.8M
Cap Rate 9%
$7,650,889$7.7M
Market Conditions
NOI Build-Up for 85,178 SFVacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$1.34M $15.72/SF
− Vacancy
−$87.0K −$1.02/SF
EGI
$1.25M $14.70/SF
− OpEx
−$563.4K −$6.61/SF
NOI
$688.6K $8.08/SF
Area
Christian County, MO
Vacancy
6.50%
Lease Rate
$15.72 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$13,771,600
Cap Rate 7%
$9,836,857
Cap Rate 9%
$7,650,889
Alternative Uses
Best Use
Apartment 5plus
$9.84M
$8.61M – $11.48M (±1% cap)
NOI $688,580 @ 7.0% cap · market cap 6.93%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$12.86M
$11.25M – $15.00M (±1% cap)
NOI $899,929 @ 7.0% cap · market cap 9.06%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to InsightsSubscribe to Realmo Intelligence
Open Analytics
Current Use
Apartment buildings
Suggested Use
Top PickReal Estate AgencyBuilding SupplyBig Box & Wholesale StoreDental OfficeHVAC ServiceElectrical Service
Score = modeled unmet demand for each use within ~1 mi (higher = bigger opportunity). Zoning and permitted uses should be independently verified with local authorities.
Lease Details
63
Residential units
Location Intelligence
Trade Area within ½ mile
67
Businesses Nearby
Explore this area
Business Placement
Demographics for 65631, MO
5,599
Population
2,413
Households
2.3
Avg Household Size
35
Median Age
26%
College-Educated
93%
High-School Grad
42.1 sq mi
ZIP Area
133
Density / Sq Mi
$91,250
Median Household Income
$44,118
Median Earnings
$1,058
Median Rent
$220,600
Median Home Value
Check the figures for this propertyCap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate%for Multifamily in Midwest region
6.5%2022
7.5%2023
7.8%2024
8%2025
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Apartment building - New construction offers townhome-style residences with central heating and cooling in a multifamily setting.
Where is this apartment building located?
The property is located at 415 N Public Avenue Clever, MO.
What is the asking price?
The asking price for this property is $9,934,029.
What are key features of this property?
This property features: 63‑unit townhome community; Built in 2024; 6.5‑acre property containing 85,178 square feet
Sign in to save this property and pick up where you left off on any device.
See what stands out in this county
We scored every listing in this county against comparable properties nationwide, then flagged the few that stand out. Sign in to see them and the numbers behind each pick.
What we score
Cap Rateavailable after sign in
NOIavailable after sign in
On Marketavailable after sign in
Priceavailable after sign in
Local Demandavailable after sign in
Competing Supplyavailable after sign in
Building Ageavailable after sign in
Opportunity Zoneavailable after sign in
and many more
Save this Search
Sign in to store your filters and reopen this exact search in one click.
Your saved search will be available in your account, and you'll receive email notifications when new matching listings are added.
Realmo Analytics CenterYour free Light report.
Confirm your e-mail and the report opens by itself. Nothing is spent, and no plan is needed.
Your alert feedTurn on new-listing alerts
Sign in to get an email the moment a new match hits the market — no checking back.
Your alert feed
New: 350 Mission StJust listed · $36/SF · 2 min ago