For sale

Huron Links Medical Office

11310 Huron St | Northglenn, CO 80234

Offering Summary

Pricing and returns

Price

Price per SF

CAP Rate

 

 

 

 

 

 

$2,950,000

$180.04

7.05%

Operating data

Base Rent

Expense Reimbursement

Additional Income

Gross Potential Income

Vacancy Factor

Reserves

Effective Gross Income

Total Expenses

 

 

 

 

5.00%

$0.15

 

 

 

 

 

 

 

 

$362,155

$6,123,24

$0

$362,278

$18,108

$2,458

$34,712

$139,882

Net Operating Income

 

 

$207,830

Proposed financing

Down Payment

Loan Amount

Interest Rate

Amortization (Years)

Debt Service

30.00%

 

 

 

 

 

 

 

 

 

$885,000

$2,065,000

5%

25

$144,861

Return on investment

Net Cash Flow

Cash-On-Cash

Principal Reduction

Total Return

Total Return %

30.00%

 

 

 

 

 

 

 

 

 

$62,969

7.12%

$42,578

$102,547

$144,86111.93%

Daron Pair

Scott L Fischer

Senior Associate Broker

Phone: 305.512.1158
Cell: 303.882.8622
Fax: 720.638.5529
Email: sfischer@uniqueprop.com

Unique Properties

Please note, all information furnished in this presentation has been secured from sources we believe to be reliable. However, we accept no responsibility for its correctness and encourage the verification of all numbers prior to making any financial decisions. We may owe duties to the landlord, which can include utmost good faith. We may negotiate on behalf of and act as advocate for the landlord. Please do not tell us any information that you do not want shared with the landlord. You are not legally responsible for our actions. Although we do not represent you, we will disclose to you all adverse material facts about the property actually known to us in accordance with Colorado Law. We will assist you without regard to race, creed, sex, religion, national origin, familial status or handicap.