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
Offer Price: $375,750

Price per Square Foot: $120

(100% of Asking Price)

5-Year Valuation Metrics
Yr. 1

Yr. 2

Yr. 3

Yr. 4

Yr. 5

Capitalization Rate

11.2%

11.5%

11.8%

12.1%

12.4%

Cash on Cash Return

11.0%

11.3%

11.5%

11.8%

12.1%

Internal Rate of Return

4.0%

8.6%

10.3%

11.1%

11.6%

Gross Rent Multiplier

6.3x

6.2x

6.0x

5.9x

5.7x

Yr. 1

Yr. 2

Yr. 3

Yr. 4

Yr. 5

$383,265

$390,930

$398,749

$406,724

$414,858

--

--

--

--

--

$383,265

$390,930

$398,749

$406,724

$414,858

0.0%

0.0%

0.0%

0.0%

0.0%

Loan Balances & Projected Equity
Market Value
Loan Balances
Equity
Loan-to-Value

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

Page 3