Retail & Flex
1,369-2,855SF
$10.00-12.00 SF
$4.00 NNN
Huron Links Medical Office Building is a 16,385 square foot fully occupied Medical office building that is Priced at a Cap Rate of 7.05% on actual income. The rent roll is a mix of healthcare oriented tenants with businesses that provideMaecenas eu erat lorem. Sed quis mauris mi. Vestibulum faucibus non purus vitae finibus. Morbi tristique metus in consectetur maximus. Praesent eu feugiat diam, id convallis felis. Nulla magna libero, mattis et ipsum rutrum, lobortis dignissim elit. Vestibulum finibus neque at dui bibendum iaculis. Praesent pulvinar leo a neque pellentesque, sed auctor erat consectetur. Nullam tincidunt aliquet fringilla. Donec tincidunt feugiat lacinia.
Vivamus ultrices elit ex, at convallis nisl vulputate at. Ut pellentesque consectetur lectus, et malesuada nibh convallis quis. Mauris finibus vel metus quis euismod. Nullam aliquam, nibh in viverra dignissim, ipsum ipsum laoreet mauris, sed tempus nulla nulla ut mauris. Praesent ornare dignissim risus in facilisis. Proin nisi tellus, sodales eget elit eu, egestas vehicula lorem. Fusce hendrerit interdum risus, eu consequat arcu varius scelerisque. Vestibulum ac metus ante. Aliquam sed gravida libero. Nam ut facilisis metus, porttitor maximus orci. Proin pharetra, metus et maximus dapibus, tellus massa eleifend ante, vitae congue urna arcu sit amet lorem. Nullam ullamcorper est at mauris commodo, vitae aliquet ligula maximus.
...easy to manage, with future development opportunity
100% occupied multi tenant Medical Office investment
Priced on actual numbers at a 7.05% Cap Rate
Offered below the replacement cost at $180.04 SF
Average Rent of $19.76 SF Full Service
Tenants include chiropractic, psychiatric, dental, & Family care
Includes raw land for future development
Pricing and returns
Price
Price per SF
CAP Rate
$2,950,000
$180.04
7.05%
Operating data
Base Rent
Expense Reimbursement
Additional Income
Gross Potential Income
Vacancy Factor
Reserves
Effective Gross Income
Total Expenses
5.00%
$0.15
–
–
$362,155
$6,123,24
$0
$362,278
$18,108
$2,458
$34,712
$139,882
Proposed financing
Down Payment
Loan Amount
Interest Rate
Amortization (Years)
Debt Service
30.00%
$885,000
$2,065,000
5%
25
$144,861
Return on investment
Net Cash Flow
Cash-On-Cash
Principal Reduction
Total Return
Total Return %
30.00%
$62,969
7.12%
$42,578
$102,547
$144,86111.93%
Phone: 305.512.1158
Cell: 303.882.8622
Fax: 720.638.5529
Email: sfisher@uniqueprop.com
Please note, all information furnished in this presentation has been secured from sources we believe to be reliable. However, we accept no responsibility for its correctness and encourage the verification of all numbers prior to making any financial decisions. We may owe duties to the landlord, which can include utmost good faith. We may negotiate on behalf of and act as advocate for the landlord. Please do not tell us any information that you do not want shared with the landlord. You are not legally responsible for our actions. Although we do not represent you, we will disclose to you all adverse material facts about the property actually known to us in accordance with Colorado Law. We will assist you without regard to race, creed, sex, religion, national origin, familial status or handicap.