INVESTMENT DETAILS
Financial Overview
Price
$1, 295 ,000
Price per Unit
$ 261,590
Price per Sq Foot
$ 446.55
GRM
16. 11
4. 97 %
Cap Rate
Annual Income
$80,400
Estimated Annual Expenses
$1 5 ,454
Annualized Operating Data Gross Income:
Estimated Expenses Taxes
$80,400
$3,682
$15,45 4
Total Expenses :
Insurance
4,300
$64,946
Net Operating Income:
$4,560
Utilities
Annual Mortgage Payment :
$4 7 , 810
Maintenance
$500
$ 17,136
Net Effective Income:
___________________________________________________________________ _ _ VacancyRate $ 2,4 12
Total Expenses:
$1 5,454
6
Made with FlippingBook Online newsletter maker