| Price |
$5,250,000 |
|
|
Projected 1st Year Net Operating Income |
$393,831 |
|
| Projected Stabilized Net Operating Income |
$433,618 |
|
| Projected Stabilized Capitalization Rate |
7.50% |
|
|
|
|
|
5 Year |
10 Year |
|
| All Cash Internal Rate of Return |
10.12% |
9.92% |
|
| Leveraged Internal Rate of Return |
17.71% |
15.91% |
|
| Average Cash on Cash Return |
7.85% |
9.52% |
|
| Information contained herein has been obtained from sources deemed to be reliable but cannot be guaranteed. This information is presented for purposes of discussion only, all data should be carefully verified for accuracy. All figures above are based on assumptions contained in the included ten year pro forma and therefore subject to the disclaimer thereof. Interested parties should make their own investigations and projections regarding the property and its operation and should not rely on statements or materials supplied by the owner and the broker. |
INVESTMENT SUMMARY