Contact Our Agent

1000 characters left

Dawson Shopping Center

Property price: $6,150,000 + Closing costs
*2% Commission

  • Status: For sale
  • Year Built: 1989
  • Building size: 69,100 sqft
  • Lot size: 11.41Acres (467.019.6 sqft)
  • Tenants: 7
  • Financial details

  • Monthly Rent: $59,896.41
  • Annual Gross Rent: $718,757
  • Real estate taxes: $39,224
  • Insurance: $7,618
  • Utilities: $44,032
  • Repairs & maintanence: $9,500
  • 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: $21,563
  • Administrative: N/A
  • Reserves/Replacement: $10,365
  • Vacancy: $12,000
  • Total Annual Expenses: $144,302
  • Net Yearly Income: $574,455
  • Net Annual Return: 9.34%
  • Financial Expenses

  • 70% Loan To Property Price: $4,305,000
  • Equity: $1,845,000
  • Expected Interest: 5% fixed for 25 years
  • Monthly Return: $25,166.60
  • Annual Return: $301,999.20
  • Annual Interest Return: $203,674.64
  • Annual Principal Return: $98,324.20
  • Net Income After Financing Expenses: $272,455.4
  • Net Income After Financing Expense and Principal Return: $370,780
  • Total Annual Return: 20.09%
Pacific Holdings
Real Estate Investments
(800) 403-3407
PACIFIC HOLDINGS | LOS ANGELES
6300 Wilshire Blvd #970
Los Angeles, CA 90048
invest@pacificholdingsgroup.com
Direct: (800) 403-3407
Fax-877-282-8028