 |
| 8 UNIT APARTMENT HOUSE NEAR DOWNTOWN PITTSBURGH |
|
|
NORTH SHORE 8 UNIT MANISON HOUSE
FEATURES 6 ONE BEDROOM UNITS AND 2 TWO BEDROOM UNITS PLUS 3 DETACHED GARAGE UNITS
LOWER LEVEL COIN LAUNDRY AREA
PROGRESSIVE RENTAL MARKET CONVENIENT TO DOWNTOWN PITTSBURGH AND I-79
$485,000
|
GROSS INCOME: $69,420
VAC 5%: $3,476
GROSS OPERATING INCOME: $65,949
TAXES: $2,670
INSURANCE : $1,850
UTILITIES: $3,610
NET OPERATING INCOME: $52,719
DEBT SERVICE BASED ON
80% LTV @ 5.4%, 20 AMT $31,766
POSITIVE CASH FLOW: $21,033
CAP RATE: 11.00%
DCR: 1.67
|
 |
| 3RD FLOOR 1 BEDROOM 3557 |
|
|
 |
| 3RD FLOOR 1 BEDROOM 3557 |
|
|
 |
| 3557 3RD FLOOR 1 BEDROOM |
|
|
|
