954-234-7653
AvailableMultifamily SaleMultifamily

Test 2

Offering PriceContact For Pricing
Units6
Living SF6,250 SF
Actual Cap3%
Proforma Cap16%
Property Photos Coming Soon
Property Overview

Investment Opportunity

Test

Property Information

Property Details

Property Basics

Property CategoryMultifamily Sale
Property TypeMultifamily
Units6
Bedrooms0
Bathrooms0
Living SF6,250 SF
Financial Overview

Investment Financials

Actual Financials

Gross Income$65,040
Operating Expenses$44,472
Net Operating Income$20,568
Cap Rate3%

Proforma Financials

Gross Income$156,000
Operating Expenses$44,472
Net Operating Income$111,528
Cap Rate16%

Unit Mix

Unit B
Vacant
Bed/BathStudio
Proforma Rent$1,400
Unit C
Occupied
Bed/Bath2/1
Actual Rent$1,875
Proforma Rent$2,400
LeaseMonth to Month
Unit A
Vacant
Bed/Bath2/1
Proforma Rent$2,400
Unit A
Vacant
Bed/Bath2/1
Proforma Rent$2,400
Unit B
Occupied
Bed/BathStudio
Actual Rent$1,270
Proforma Rent$1,400
LeaseMonth to Month
Unit C
Occupied
Bed/Bath2/1
Actual Rent$1,775
Proforma Rent$2,400
LeaseMonth to Month

Expense Breakdown

Taxes$10,316.00
Insurance$7,000.00
Water$4,200
Landscaping$720
Total Expenses$22,236 , Taxes: $10,316.00
Insurance$7,000.00
Water$4,200
Landscaping$720
Total Expenses$22,236

Additional Income

  • Laundry | Actual Monthly: $500 | Actual Annual: $6000

Expense Notes

Trash is included with water. Insurance is estimated , Trash included with water. Insurance is estimated

Income and expense information is believed to be accurate but is not guaranteed. All figures should be independently verified by the buyer and/or buyer's representatives as part of their due diligence.