( 1of 2 ) 您每年的投资回报率约为7.35％===>>>拉斯维加斯 “57” 的单位公寓（（圣特罗佩别墅））卖方要求仅为 $225万 美元（非常好的位置 "3分钟" 拉斯维加斯,唐人街附近，西南地区建于1985年) Cap Rate: 7.35% ===>>> VEGAS "57" UNITS APT ((San Tropez Villas)) ASKING FOR ONLY $2.25MM ( GREAT LOCATION NEARBY VEGAS CHINATOWN, SOUTHWEST AREA) BUILT IN YEAR 1985
VEGAS APARTMENT = (San Tropez Villas)
卖方将帮助您与融资！！
Cap Rate: 7.35%
Proforma
Scheduled Gross Income$414,000
Effective Gross Income$356,454
Operating Expenses$190,984
Net Operating Income$165,375
卖方将帮助您与融资！！
Debt TypeProposed
Loan Amount$1,462,500
Interest Rate5.50%
Amortized Over30
Due In7
Annual Debt Service$99,648
Down Payment$787,500
@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@
我真正的快乐, 是能够帮助您快乐 :O))
卖方将帮助您与融资！！
| Description | No. Units | Avg. Mo. Rent | Sq. Ft. |
|---|---|---|---|
| 1 Bedroon / 1 Bath | 23 | $550 | 680 |
| 1 Bedroom / 1 Bath | 8 | $600 | 780 |
| 2 Bedroom / 2 Bath | 24 | $650 | 855 |
| 2 Bedroom / 2.5 Bath | 2 | $725 | 975 |
Cap Rate: 7.35%
57 UNITS APT ASKING FOR ONLY $2.25MM ( GREAT LOCATION NEARBY VEGAS CHINATOWN, SOUTHWEST AREA)
ABOUT 3-5 MINUTES DRIVING (FROM THIS APARTMENT) TO (VEGAS CHINATOWN) !!!
Price:$2,250,000
No. Units:57
Price/Unit:$39,473.68
Property Type:Multifamily
Property Sub-type:Garden/Low-Rise
Property Use Type:Investment
Distressed:Yes
Cap Rate: 7.35%
Gross Rent Multiplier:5.43
Occupancy:85%
Lot Size:1.82 AC
==============================
Property Details
Primary Property Type Multifamily Property Sub-type Garden/Low-Rise
Building Size 44,400 SF
Year Built 1985
No. Stories 2
Proforma
Scheduled Gross Income$414,000
Effective Gross Income$356,454
Operating Expenses$190,984
Net Operating Income$165,375
卖方将帮助您与融资！！
Debt TypeProposed
Loan Amount$1,462,500
Interest Rate5.50%
Amortized Over30
Due In7
Annual Debt Service$99,648
Down Payment$787,500
@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@
请点击这里...........
你知道拉斯維加斯,目前每年的回報率,
有
高達25％左右!?!?
我真正的快乐, 是能够帮助您快乐 :O))
Maps 
@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@
| Description | No. Units | Avg. Mo. Rent | Sq. Ft. |
|---|---|---|---|
| 1 Bedroon / 1 Bath | 23 | $550 | 680 |
| 1 Bedroom / 1 Bath | 8 | $600 | 780 |
| 2 Bedroom / 2 Bath | 24 | $650 | 855 |
| 2 Bedroom / 2.5 Bath | 2 | $725 | 975 |
评论
发表评论