Real Estate Commercial Investment Property For Sale in Atlanta
Great Properties in Downtown Atlanta Right in the middle of the Re-development
and Central Atlanta Progress District
10.66 Cap Rate
Located on Trinity Avenue in Atlanta Georgia
Click Here For More information about this Investment Property For Sale
This property is surrounded by the just announced HUGE Residential Project
and right near underground Atlanta
Trinity Buildings – Investment Opportunity
Owner Financing Available
| Purchase Price |
1,650,000.00
|
|
| Down Payment |
412,500.00
|
25%
|
| Amt Financed |
1,237,500.00
|
75%
|
| Term |
20.00
|
Years
|
| Payment |
9,969.22
|
|
Rent Roll
|
||||
|
Rents
|
Escalation
|
Term
|
Options
|
|
| 255 Trinity | ||||
| Marketing Firm |
1,800.00
|
10%
|
3
|
5
|
| Vice |
5,860.00
|
10%
|
3
|
5
|
| 257 Trinty | ||||
| Sugar |
7,000.00
|
10%
|
5
|
5
|
| Cash Flows |
Monthly
|
||
| Time Frame |
Note
|
Rents
|
Gross Profit
|
| 1-6 Months |
9,969.22
|
11,160.00
|
1,190.78
|
| 6-12 Months |
9,969.22
|
14,660.00
|
4,690.78
|
| Year Two |
9,969.22
|
16,126.00
|
6,156.78
|
| Year Three |
9,969.22
|
17,733.00
|
7,763.78
|
| Year Four* |
9,969.22
|
19,506.00
|
9,536.78
|
| Year Five* |
9,969.22
|
21,457.00
|
11,487.78
|
| * assuming that options are executed by both tenants on 255 Trinity |
|||
| Time Frame |
Annual GP
|
Cumulative
|
| 1-6 Months | ||
| 6-12 Months |
35,289.36
|
35,289.36
|
| Year Two |
73,881.36
|
109,170.72
|
| Year Three |
93,165.36
|
202,336.08
|
| Year Four* |
114,441.36
|
316,777.44
|
| Year Five* |
137,853.36
|
454,630.80
|
Leave a Comment