testing

3 20

$-28,670 NOI	-0.65 DSCR	-4% Cap	-23% ROI

NOI

$-28,670

DSCR

-0.65

Cap

-4%

ROI

-23%

$775,000

testing

New York, NY

Industrial. $63 psf

$775,000

vendortest

Call

Est. $5,141 /mo

Get Pre-Approved

Description Income Loan Terms

$-28,670 NOI	-0.65 DSCR	-4% Cap	-38% ROI

% Proforma : % Proforma 0%	Parking
Property Type Type Industrial	Heating Natural Gas
Buildings 1	Hot Water Natural Gas
Parcel(s) 1	Sewer Public
Year Built 1935	Water Public
Occupancy Occ. 100%	Trash City Pick-up
Sqft 12332 sqft	Utility Split Owner Paid
Lot Size 1 acres	Sprinklers

Highlights

etstubf

testing

$-28,670 NOI	-0.65 DSCR	-4% Cap	-38% ROI

Rental Income	Current	Proforma
Total	$0	$0
Operating Expenses Annualized
Property Taxes	$13,201	$
Insuarance	$2,200	$
HOA	$2,200	$
Electic	$2,200	$
Heating	$2,200	$
Water/Sewer	$2,200	$
Trash	$2,200	$
Vacancy	$2,200	$
Maintenance	$33	$
Management	$33	$
Other	$3	$
Total	$ 28,670	$ 28,670

	Current	Proforma
Sale Price	$775,000	$
Loan Term	30
Rate	6.5%	%
LTV	75	%
P&I	$3,674	$3,674


Request Loan a Quote
VC Property Group

Product Description

testing

Location

Property Snapshot

0% Proforma

Property Type

Industrial

Building(s)

Sqft

12332 sqft

Parcel(s)

Lot Size

1 acres

Year Built

1935

Property Description

testing

Property Features

Utilities & Systems

Heating

Natural Gas

Hot Water

Natural Gas

Water

Public

Sewer

Public

Trash

City Pick-up

Electric

$2200

Site Amenities

Parking

Unit Amenities

N/A

Residential Income

Current vs Proforma

Monthly

Annual

Operating Expenses

Annualized

Property Taxes

$13,201

Insurance

$2,200

HOA

$2,200

Electric

$2,200

Heating

$2,200

Water / Sewer

$2,200

Trash

$2,200

Vacancy

$2,200

Maintenance

$33

Management

$33

Others

Total Expenses

$28,670

Loan Terms

Scenario Builder

Sale Price

$775,000

Loan Term

Rate

6.5%

LTV

75%

P&I

$3,674

Request loan quote from VC Property Group.

vendortest

Call

vendortest

testing

Product Description

Loan Matcher