PDF SOUTH CHASE CAR WASH

SOUTH CHASE CAR WASH

100 West Weatherbee Rd Orlando, FL 32824

For more information contact: Robert Vazquez Private Equity / Fund Manager 407-401-8790 Ext 150 robert@

PROPERTY HIGHLIGHTS

Phone: 407-401-8790 Ext 150 q Fax: 866-455-2185 q 16 West Dakin Ave q Kissimmee, FL 34741 q

INVESTMENT DETAILS

South Chase Car Wash 100 West Weatherbee Rd | Orlando, FL 32824

Analysis Analysis Date

Property Property Property Address

Year Built

December 2017

South Chase Car Wash 100 West Weatherbee Rd Orlando, FL 32824 2003

Purchase Information

Property Type Purchase Price Fair Market Value Tenants Total Rentable Sq. Ft. Resale Valuation Resale Expenses

Commercial $1,450,000 $1,450,000 1 2,883 3.0% (annual appreciation) 6.0%

Financial Information All Cash

Loans Type All Cash

Debt

Term

Amortization Rate

Payment

LO Costs

Income & Expenses Gross Operating Income Monthly GOI Total Annual Expenses Monthly Expenses

$328,488 $27,374

($54,893) ($4,574)

Contact Information Robert Vazquez 407-401-8790 Ext 150 robert@

Robert Vazquez Private Equity / Fund Manager 407-401-8790 Ext 150 robert@

Page 2

PROPERTY DESCRIPTION

South Chase Car Wash 100 West Weatherbee Rd | Orlando, FL 32824

Do you want a low maintenance investment that can yield over 15% annualized ROI!!! If thats what your looking for call us today. CASH FLOWING, Cash business for sale with real property. This sale is for the Real Estate AND the business. This road frontage location is on Wetherbee Rd with over 22,000 cars daily and Orange Ave access with over 31,000 cars daily! Neighbors include a 7-11, new Family Dollar, and new oil change facility. Prime location. Business includes: 4 - Self service car wash stations 2 - Full service automatic drive through stations 8 - Vacuum and carpet cleaning stations as well 1 - Dispensing station for air fragrances and misc supplies.

Robert Vazquez Private Equity / Fund Manager 407-401-8790 Ext 150 robert@

Page 3

EXECUTIVE SUMMARY

South Chase Car Wash 100 West Weatherbee Rd | Orlando, FL 32824

Acquisition Costs Purchase Price, Points and Closing Costs Investment - Cash

Investment Information Purchase Price Price per Tenant Price per Sq. Ft.

Income, Expenses & Cash Flow Gross Scheduled Income Total Vacancy and Credits Operating Expenses Net Operating Income Debt Service Cash Flow Before Taxes

Financial Indicators

Debt Coverage Ratio Capitalization Rate Gross Income / Square Feet Gross Expenses / Square Feet Operating Expense Ratio

$1,450,000 $0

$1,450,000 $1,450,000

$502.95

$328,488 $0

($54,893) $273,595

$0 $273,595

N/A 18.87% $113.94 ($19.04) 16.71%

Robert Vazquez Private Equity / Fund Manager 407-401-8790 Ext 150 robert@

Page 4

ANNUAL PROPERTY OPERATING DATA

South Chase Car Wash 100 West Weatherbee Rd | Orlando, FL 32824

Description

Rental Income Cash account 1 Cash account 2 Credit card accounts GROSS SCHEDULED INCOME

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

$0 $116,676 $112,500

$99,312 $328,488

$0 $122,510 $118,125 $104,278 $344,912

$0 $128,635 $124,031 $109,491 $362,158

$0 $135,067 $130,233 $114,966 $380,266

$0 $141,820 $136,744 $120,714 $399,279

$0 $148,911 $143,582 $126,750 $419,243

$0 $156,357 $150,761 $133,088 $440,205

$0 $164,175 $158,299 $139,742 $462,216

$0 $172,384 $166,214 $146,729 $485,326

$0 $181,003 $174,524 $154,066 $509,593

GROSS OPERATING INCOME

$328,488 $344,912 $362,158 $380,266 $399,279 $419,243 $440,205 $462,216 $485,326 $509,593

Expenses Insurance Chemical Taxes - Real Estate Utilities Utility - Electricity

($3,593) ($20,387)

($6,037) ($12,717) ($12,159)

($3,665) ($20,794)

($6,218) ($12,971) ($12,403)

($3,738) ($21,210)

($6,405) ($13,231) ($12,651)

($3,813) ($21,634)

($6,597) ($13,495) ($12,904)

($3,889) ($22,067)

($6,795) ($13,765) ($13,162)

($3,967) ($22,509)

($6,999) ($14,040) ($13,425)

($4,046) ($22,959)

($7,208) ($14,321) ($13,693)

($4,127) ($23,418)

($7,425) ($14,608) ($13,967)

($4,210) ($23,886)

($7,647) ($14,900) ($14,247)

($4,294) ($24,364)

($7,877) ($15,198) ($14,532)

TOTAL OPERATING EXPENSES ($54,893) ($56,051) ($57,234) ($58,443) ($59,678) ($60,939) ($62,228) ($63,544) ($64,890) ($66,264)

NET OPERATING INCOME

$273,595 $288,862 $304,924 $321,823 $339,602 $358,304 $377,978 $398,671 $420,437 $443,329

Robert Vazquez

Private Equity / Fund Manager 407-401-8790 Ext 150 robert@

Page 5

 ................
................

In order to avoid copyright disputes, this page is only a partial summary.

Google Online Preview   Download