88 NE 154 St Miami (1).pdf


Preview of PDF document 88-ne-154-st-miami-1.pdf

Page 1 2 3 4 5 6 7 8

Text preview


88 NE 154 St Miami
Asking Price: $375,750

Address: 88 NE 154th St
Miami, FL 33162
United States

Square Feet: 3,120
5-Year Cash Flow Projection
Yr. 1

Yr. 2

Yr. 3

Yr. 4

Yr. 5

CAGR %

Rental Income

59,400

60,885

62,407

63,967

65,566

2.5%

Vacancy Rate

--

--

--

-0

--

--

Other Revenues

--

--

--

--

--

--

Revenues

$59,400

$60,885

$62,407

$63,967

$65,566

2.5%

Expenses

-17,325

-17,758

-18,202

-18,657

-19,124

2.5%

$42,075

$43,127

$44,205

$45,310

$46,443

2.5%

Financing

--

--

--

--

--

nm

Non-Real Estate Taxes

--

--

--

--

--

nm

Operating Cash Flows

$42,075

$43,127

$44,205

$45,310

$46,443

2.5%

--

--

--

--

--

29.2%

29.2%

29.2%

29.2%

Net Operating Income

Capital Expenditures
Purchase Expenses
Operating Expense Ratio

7,515
29.2%

Prepared using the Real Estate Investing Analyst App for iPad® or iPhone®. (http://www.realinvestingapp.com)

Page 2