add 3% for our fees
10% Cap
$43M Purchase Price
$37M in assumable financing. 6.15%, 30 year amortization, 10 year term
22 Buildings
683 Units
Annual | Est. | Est. | ||||
# of Pckg. | # of Bldgs. | # of units | Elv. / Walk | Rent | Expenses | NOI |
OCG 1 | 6 buildings | 259 units | 1 Elv. | $2,688,444 | $1,233,332 | $1,435,112 |
OCG 2 | 4 buildings | 112 units | Walk | $1,200,442 | $508,907 | $691,535 |
OCG 3 | 1 building | 42 units | Elv. | $435,68 | $211,492 | $224,146 |
OCG 4 | 1 building | 42 units | Elv. | $447,736 | $216,626 | $231,110 |
OCG 5 | 5 buildings | 90 units | Walk | $1,032,686 | $423,634 | $609,052 |
OCG 7 | 4 buildings | 106 units | Walk | $1,008,446 | $373,478 | $634,968 |
OCG 8 | 1 building | 32 units* | Walk | $392,512 | $131,223 | $261,289 |
22 | 683 | $7,205,904 | $3,098,692 | $4,107,212 | ||
*1 commercial unit | ||||||
Note: Some buildings are conjoined | ||||||
Need more info admin@brothers3int.com
Posts
No comments:
Post a Comment