| 상가 및 3유닛 주택 - 안정적 투자 매물 |
$1,050,000
|
| 구분 |
매매 > 주택 |
가격 |
$1,050,000 |
| 지역 |
Glendora CA |
County |
Diamond Bar 지역 |
| Bedroom(s) |
3 |
Bathroom(s) |
3 |
| Size (sq. ft.) |
2603 sq. ft. |
Year Built |
1948 |
| Lot Size |
11121 sq. ft. |
Parking |
3+ |
| Pet |
|
Senior Living |
|
| Property Name |
|
School District |
|
| 이름 |
| Marc Lee |
 |
|
영역 |
에이전트 |
| 이메일 |
marclee.realtor@gmail.com |
전화번호 |
909-993-3629
|
| 작성일 |
2020-09-16 |
|
|
4 Unit Mixed - Use Property
| Income Property Summary |
|
|
|
| OPERATION DATA |
|
Current |
| LIST PRICE |
|
1,050,000 |
| LTV |
|
75.0% |
| INTEREST RATE |
|
4.0% |
|
|
|
| RENTS |
|
|
| A |
|
3,060 |
| B |
|
650 |
| C |
|
1,000 |
| D |
|
1,250 |
| E |
|
|
| Number of Units |
|
4 |
|
|
|
| INCOME |
|
|
| Gross Annual Rent |
|
71,520 |
| Vacancy Allowance |
|
2,146 |
| Net Rental Income |
|
69,374 |
| Parking/Laundry
Income |
|
| Effective
Gross Income |
69,374 |
|
|
|
| ESTIMATED
EXPENSES |
|
| Property Taxes |
|
12,600 |
| Insurance |
|
1,155 |
| Management |
|
|
| Repairs/maintenance |
2,100 |
| Utilities |
|
6,300 |
| Total Expenses |
|
22,155 |
| Expense/Unite |
|
5,538.75
|
|
|
|
| Net
Operating Income (NOI) |
47,219 |
|
|
|
| FINANCIAL
ANALYSIS |
|
| NOI |
|
47,219 |
| Unleveraged
CAP Rate |
4.50% |
|
|
|
| NOI |
|
47,219 |
| Projected
Debt Service |
(45,120) |
| Add:
Principal Paydown |
13,740 |
| Leveraged
Total Return |
15,839 |
| Total Return |
|
6.03% |
|
|
|
매매시일년무료로건물관리해드립니다.
임대수입으로통한부동산투자에관심있으시면꼭연락주세요.
좋은융자프로그램으로모든절차를편하게해결해드립니다.
그동안쌓은경험을 통해최선으로도와드리겠습니다.
감사합니다.
Marc Lee (이성구) BRE# 01956066
marclee.realtor@gmail.com
www.marclee.myagent.site
(888) 388-4998
(909) 993-3629
Stanfles Realty
Check out: Marc Lee Realtor
|
|
