|
| |
| Asking Price: |
$56,000,000  |
Status: |
Active |
|
| Property Type: |
Retail Building / Shopping Center - Strip Mall
Retail Building / Retail Building - Others |
Reference #: |
ABC12345 |
|
| Property Location: |
12345 123rd St., Seattle, Washington, 98001 |
Broker Coop: |
Yes |
|
King County
View Map
|
|
|
| Photos |
|
|
|
|
Attachment File |
|
|
|
|
Property Detail Information |
|
Annual Income Information (Pro-forma) |
|
| Building SqFt: |
120,000 SF |
Gross Income: |
$4,230,000 |
| Gross Lease-able SqFt: |
110,000 SF |
- Vacancy Loss: |
$30,000 |
| Vacant Space (SqFt): |
7,500 SF |
- Credit Loss: |
|
| Land Size: |
5 Acres |
Effective Gross Income: |
$4,200,000 |
| # of Stories: |
1 |
Property Tax: |
$60,000 |
| Year Built: |
1995 |
Insurance: |
$30,000 |
| CAP Rate: |
7.5 |
Management Fee: |
$50,000 |
| Parking Space(#): |
400 |
All Other Expenses: |
$60,000 |
| |
|
- Total Operating Expenses: |
$200,000 |
|
Financial Information |
|
Net Operating Income: |
$4,050,000 |
|
| Seller Cash Out: |
No |
- Debt Service: |
$200,000 |
| Seller Financing Available: |
Yes |
- Other Capital cost: |
$100,000 |
| Seller Financing Amount: |
$10,000,000 |
Cash Flow Before Tax: |
$3,750,000 |
| Seller Financing Term(years): |
10yrs |
- Income Tax from the Property: |
$500,000 |
| Annual Interest Rate: |
|
Cash Flow After Tax: |
$3,250,000 |
| Min. Down Requested: |
$20,000,000 |
|
|
|
|
|
|
| # of Tenants: |
65 |
|
|
| Major Tenants: |
ABC Martket, ABC Insurance, ABC Restaurant, ABC Bank, ABC Juice, ABC Coffee Shop, etc. |
|
|
|
| |
Property Description |
Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description Property Description |
|
|
1CommercialProperty.com does not support or endorse the accuracy or reliability of any information above. |
|
|
