Contact Our Agent

1000 characters left

3525 nw 7th office building Miami FL NNN Deal

Property price: $3,500,000 + Closing costs
*2% Commission

  • Status: For sale
  • Year Built: 1967
  • Building size: 12,966sqft (1,204sqm)
  • Lot size: 1.44 Acres (62,726.4sqm)
  • Tenants: 1
  • Financial details

  • Monthly Rent: $29,288
  • Annual Gross Rent: $351,456
  • Real estate taxes: N/A
  • Insurance: N/A
  • Utilities: N/A
  • Repairs & maintanence: N/A
  • Lot sweeping: N/A
  • Pest control: N/A
  • Landscaping: N/A
  • Video monitoring: N/A
  • Fire protection: N/A
  • Cleaning services: N/A
  • Waste removal: N/A
  • Management fee: N/A
  • Administrative: N/A
  • Reserves/Replacement: N/A
  • Vacancy: $17,573
  • Total Annual Expenses: $17,573
  • Net Yearly Income: $333,883
  • Net Annual Return: 9.53%
  • Financial Expenses

  • 70% Loan To Property Price: $2,450,000
  • Equity: $1,050,000
  • Expected Interest: 5% fixed for 25 years
  • Monthly Return: $14,322.46
  • Annual Return: $171,869.52
  • Annual Interest Return: $115,912.38
  • Annual Principal Return: $55,957.13
  • Net Income After Financing Expenses: $162,013.48
  • Net Income After Financing Expense and Principal Return: $217,970.61
  • Total Annual Return: 20.75%
Pacific Holdings
Real Estate Investments
877-324-6904
PACIFIC HOLDINGS | LOS ANGELES
6300 Wilshire Blvd #970
Los Angeles, CA 90048
invest@pacificholdingsgroup.com
Direct: 877-324-6904
Fax-877-282-8028