×
Previous Next

Hola Beautiful

New York, NY

0 Units • $0/unit

Est. $8,378 /mo

Get Financing
List Price $1,111,111
NOI
$-34,000
DSCR
-0.51
Cap
-3%
ROI
-24%
Listing Details
$1,111,111
Hola Beautiful

New York, NY

0 Units . $0/unit

$1,111,111

Listed By
Anthony Velez

VC Property Group

REB.0795536
Email
Call

Est. $8,378 /mo

Get Financing
Property Snapshot
0% Proforma
Property Type
Multifamily
Building(s)
1
Sqft
4000 sqft
Parcel(s)
1
Lot Size
1 acres
Year Built
1895
Property Description

Property Features
Utilities & Systems
Heating
Natural Gas
Hot Water
Oil
Water
Public
Sewer
Public
Trash
City Pick-up
Electric
Site Amenities
Parking
Unit Amenities
N/A
Residential Income
Current vs Proforma
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
3 Bed, 1 Bath
$1,500
Monthly
$15,000
$18,000
Annual
$180,000
$216,000
Operating Expenses
Annualized
Property Taxes
$20,000
Insurance
$14,000
HOA
$0
Electric
$0
Heating
$0
Water / Sewer
$0
Trash
$0
Vacancy
$0
Maintenance
$0
Management
$0
Others
$0
Total Expenses
$34,000
$34,000
Loan Terms
Scenario Builder
Sale Price
$1,111,111
Loan Term
30 Years years
Rate
7%%
LTV
75%%
P&I
$5,544
$5,544
Annualized
$66,530
$66,530
Net Cash Flow
$-100,530
$-100,530
Request loan quote from VC Property Group.

Anthony Velez

VC Property Group

REB.0795536

Email
Call
Anthony Velez
Anthony Velez
VC Property Group

Anthony Velez


VC Property Group

REB.0795536
Email
Call