Investment opportunity 16 unit Apartment Complex

Código: 840062
Precio de venta

US$980,000

Dólares Americanos
CONTACTE AL ASESOR:
Sergio E.

Nombre: Sergio E. González

Teléfono Móvil: +506-8820-4412

Teléfono Fijo: +506-2228-0200

Email: sgonzalez@remax.net

Detalles del inmueble

  • País: Costa Rica
  • Estado / Departamento: San José
  • Ciudad: San Pedro
  • Código: 840062
  • Estado: Usado
  • Tipo de inmueble: Edificio
  • Tipo de negocio: Venta

Descripción Adicional

This apartment complex is located in San Pedro, walking distance to almost everything: major banks, universities, schools, restaurants, theater, major highways, bus and taxi services. Complex has 16 one bedroom fully furnished apartments, most units are rented to foreign exchange students. current ROI is 13% Unit descriptions: -16 one bedroom apartments -DSL wireless internet -Cable TV -Bathroom with hot shower -Kitchen/dining area -Living room area -Fully equipped!! Rental Income 6 months with Annual total at the bottom June through November Three month contracts 9 apartments $550 X 9= $4,950 /month rental income X 6 months= $29,700 Three month contracts 1 apartments $480 month rental income X 6 months=2,880 One month contract 6 apartments at $650 X 6= $3,900/ month rental income X 6 months=$23,400 December through May Three month contracts 5 apartments $550 X 5= $2,750/month rental income X 6 months = $16,500 One month contracts 6 apartments $650 X 6= $3,900/ month rental income X 6 months = $23,400 One week contracts 5 apartments $270/week X 5= $1,350/week income X 4 weeks= $5,400 X 6 months= $32,400 Per day (sometimes) $70/day (not contemplated here)Annual total rental income $128,280 Below are the other income Laundry Service Income 32 loads X $7/load = $224/week (around twice a week)$224 X 4/weeks = $896/month x 12 months = $10,752 Cleaning Service Income$20 X 32 = $640/week (Twice a week)$640 X 4 weeks = $2,560/month X 12 months = $30,720 Annual income Rents $127,860 Laundry Service $10,752 Cleaning Service $ 30,720 Move out Cleaning $ 3,200 (16 apartments every 3 months on the low side)Total monthly Income = varies high/low season Total annual Income from rents $ 127,860 Total annual income from Cleaning and Laundry $44,672 Approximate Total Annual Income $172,532.00 Monthly expenses based on the last 12 months$120 per month for power company /Month X 12=$1,440 (YEAR)$107 Per month for water bills (AyA) /Month X 12=$1,284 (YEAR)$ 29 Gardener/ Month (average) X 12=$350 (YEAR) $580 Full Time Employee/ Month X 12= $6960 (YEAR) $54 Municipal Taxes/ month X 12 =$650 (YEAR) Annual expenses with Full time employee $10,684 (monthly average expenses $890.33)Approximate Total or gross Annual Income including lavado y limpieza- $172,532.00 - $11,125 expenses (with full time employee) = $161,407 net income Asking price $1,250,000 = 13% ROI

90070100168

Mapa

Puntos de interés

Tienda de comestibles Distancia
AM PM 0,5 km / 2 min
Mas x Menos 0,7 km / 2 min
FRESH MARKET YOSES 1,1 km / 4 min
Escuelas Distancia
Escuela Superior de Guitarra 0,3 km / 1 min
Escuela Barrio Pinto 0,8 km / 3 min
Escuela de Economía 1,1 km / 6 min
Universidades Distancia
Universidad Americana -San Pedro 0,6 km / 3 min
Cátedras Internacionales, UCR 0,9 km / 4 min
Programa Permanente de la Prueba de Aptitud Académica Universidad de Costa Rica 0,9 km / 4 min
Restaurantes Distancia
El Sabor del Oriente 0,7 km / 3 min
Las Catrinas 1,7 km / 7 min
Mahalo Bowls 1,8 km / 7 min

Contacte al asesor


Sergio E.

Nombre:
Sergio E. González

Teléfono Móvil:
+506-8820-4412

Teléfono Fijo:
+506-2228-0200


©2020 remax-er-escazu.com, todos los derechos reservados.
Powered by: wasi.co