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: sfischer@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.