住房建筑商平仓 - 只有最后10个“所有100％新的”拉斯维加斯 / 的单家庭住宅 - 批发价格 = $860,000 ((10％的租金投资回报率???))
住房建筑商平仓 - 只有最后10个“所有
BUILDER CLOSE-OUT – Only 10 Homes Left – Bulk Sale $860,000
NE Las Vegas – Convenient to Nellis AFB and Downtown Las Vegas
· Each home is 1504 sq ft
· 3 or 4 bedroom +-- den + 3 "FULL" baths
· (Den or 4TH BEDROOM + full bath downstairs)
· 1 car garage
click here 4 more photos
https://picasaweb.google.com/
or just Call me now for details!
https://picasaweb.google.com/
or just Call me now for details!
@@@@@@@@@@@@@@@@@@@@@@@@@
Ramon Wu 銀行屋大王=吳先生
Cel : (702)334-7767
@@@@@@@@@@@@@@@@@@@@@@@@@
WE HAVE 9 HOMES UNDER CONTRACT FROM OCTOBER’S PROMOTION.
CURRENTLY WE HAVE ONLY 1 LEFT! SELL IT TODAY BEFORE IT’S ALL GONE!
SUPER SUPER LOW LOW PRICE......
FOR THIS STANDING INVENTORY HOME!
Photo of actual home for sale shown below
| Las Rosas Rough Estimate Financial Sheet | ||||||
| 1,504 sqft | 10 units | |||||
| each unit | Bulk Price | |||||
| $860,000 | ||||||
| down payment | 860,000 | |||||
| loan amount | ||||||
| monthly | annual | |||||
| EXPENSES | ||||||
| P/I loan based on 30yr@5% | ||||||
| taxes | 800 | 9600 | ||||
| insurance | 400 | 4800 | ||||
| mortgage insurance | 0 | 0 | ||||
| HOA | 370 | 4440 | ||||
| property management | 8% | 760 | 9120 | |||
| total monthly cost | 2330 | 27960 | ||||
| rental income | 9500 | 114,000 | ||||
| positive cashflow | 7170 | 86,040 | ||||
| annual net cashflow | 86,040 | |||||
| cash on cash return | 10.0% | |||||
| CAP rate | 10.0% | |||||
ONLY ABOUT 5 MILES & 10 MINUTES FROM (OLD TOWN SIMPHONY PARK) TO THIS ((LAS ROSAS COMMUNITY))................
 Maps E Washington Ave & N Eastern Ave, Las Vegas, NV 89101  |  |
 | |
最近租出去,附近的,九个房子,
平均45天时间内，
平均每月$950租赁费！！
9 RECENT RENTED HOUSES AVERAGE $950 PER MONTH IN 45 DAYS!!!
IN THE ZIP CODE = 89101 ..........
3 TO 4 BEDROOMS "OLDER" HOUSES ARE RENTING
FOR $950 TO $1100 PER MONTH NOW ..........................
Nov 25 - $1000 / 4br - 1300ft² - 601 Tiffany Ln. "The new Village" - (Cultural Corridor 89101) pic
Nov 23 - $1000 / 4br - 1511ft² - Single Story, 1 Car Garage, Covered Patio - (Washington/Pecos) img
Nov 22 - $1000 / 4br - 1511ft² - NEW CARPET & PAINT, 2 LIVINGROOMS!! - (Pecos/Washington) img
Nov 21 - $1000 / 4br - 1511ft² - 4 BEDROOM HOME WITH NEW CARPET! SECTION 8 ACCEPTED!! - (PECOS & OWENS) img
Nov 21 - $1000 / 4br - 1511ft² - 4 Bedroom, 2 Livingrooms, Fireplace, Covered Patio - (Pecos/Washington) img
Nov 9 - $1000 / 4br - 1511ft² - 4 Bedroom, New Carpet & Paint, Patio - (Washington/Pecos) img
Nov 8 - $950 / 4br - 1116ft² - 4BD 2BTH HOUSE FOR RENT 702-894-4405 - (CHARLESTON/16TH ST) img
Nov 7 - $1000 / 4br - 1511ft² - 4 BEDROOM WITH NEW CARPET & PAINT - (WASHINGTON/PECOS) img
Nov 5 - $1000 / 4br - 1511ft² - 2 Livingrooms, New Carpet, Nice Back Yard - (Washington/Pecos) img
Nov 3 - $1000 / 4br - 1511ft² - 4 Bedroom Single Story, Patio, New Carpet - (Washington/Pecos) img
Nov 3 - $1000 / 4br - 1511ft² - Single Story, New Carpet with 2 Living Rooms! - (Washington/Pecos) img
Nov 2 - $1000 / 4br - 1511ft² - New Carpet, 2 Livingrooms! Large Yard! - (Washington/Pecos) img
Oct 25 - $1100 / 3br - 1288ft² - beautiful home, swim pool+spa, 2 car garage - (2221 la Sombra st, Lvegas 89108) pic
Oct 19 - $950 / 3br - 1694ft² - Single Story with Large yard! - (Bonanza/13th Street) img
Oct 18 - $950 / 3br - 1694ft² - Single Story with ALL Appliances - (Bonanza/13th Street) img
评论
发表评论