Monday, May 30, 2011

10-UNIT - 13-CAP - $250,000 - NOI - $34,052 - PHOENIX-AZ

GREAT INVESTMENT - "CASHFLOWING" PROPERTY

 Pete Newcome

707-799-5299/cell
San Rafael, CA

CA - DRE# - 01281179 

http://wholesalepropsbypete.com 

 

Fireshot_capture_123_-_wholesale-props-image-of-pete_-_no_click-4-video

10-UNIT - 13-CAP - $250,000 - NOI - $34,052 - PHOENIX-AZ

 

1649 E. OAK ST. - PHOENIX-AZ

 

10-unit-13-cap-250k-phx-az

 

NET OPERATING INCOME - $34,052

 

(8) - 1/BDRM - (1) - 2/BDRM - (1) - 1.5/BDRM NET

 

1 Bedroom Units: # 1 Bedroom Units: 9; Avg Rent: 500; Avg SqFt: 500; # Baths: 1

2 Bedroom Units: # 2 Bedroom Units: 1; Avg Rent: 600; Avg SqFt: 650; # Baths: 1

Appliances Included: F/S Oven/Range


Easy to manage and maintain 10 unit property in Central Phoenix. 5 Duplex buildings on 1 parcel and block construction. NOT A SHORT SALE! NOT AN REO! CAN CLOSE QUICKLY! Located near the new Phoenix Children's Hospital, plenty of close schools, and shopping near by. Easy access to the 51 freeway, I-10 freeway, 202 freeway and public transportation. This property will bring in total rents of $61,800, less 10% vacancy $-6,810 so $55,620 per year. Then after total expenses of $34,375 the amount the investor would pocket is $21,245 NOI per year. This is a 8.50% CAP Rate return on investment based on a cash purchase.

 

POTENTIAL RENT INCOME  -  $72,000

    -  VACANCY/LOSSES     -    $-7,000

EFFECTIVE RENTAL INC.    -   $64,800

TOTAL OPERATING EXP.   -    $30,748

 

NET OPERATING INCOME  -    $34,052


 

Posted via email from a-blog-too-far's posterous

No comments: