Key Financial Metrics

ROI

14.12%

Cash flow projections

$1,000.00

Cap rate

9.50%

NOI (Net Operating Income)

$7,363.00

Cash on cash return

9.50%

Property appreciation projections

43.40%

Overview of Financial Details

Purchase Cost

$11,000.00

Rehab cost

$46,000.00

Operating reserve

$3,000.00

Pie Assets Fee

$3,449.45

Rehab cost breakdown

Interior Doors

$700.00

Door Hardware

$200.00

Interior paint and primer

$850.00

Drywall material

$1,700.00

Interior trim

$1,250.00

Shower materials

$1,100.00

Plumbing

$950.00

Kitchen and granite

$2,200.00

Windows

$2,100.00

Bathroom materials

$1,050.00

Electrical

$1,450.00

Appliances

$1,400.00

Concrete

$1,500.00

Water heater

$1,100.00

HVAC

$6,100.00

Roof

$7,000.00

Flooring

$1,400.00

Soffit/Fascia/Exterior trim

$1,050.00

Exterior paint and primer

$500.00

Exterior Doors

$500.00

Dumpster

$900.00

Labor

$11,000.00

Total - $46,000.00

Located in the Quad Cities Metro area, this is a 4-unit retail building built in 2010. The tenants include McDonalds, Domino's, US Cellular, and a Real Estate Office.

ROI

14.12%

Cash flow projections

$1,000.00

Cap rate

9.50%

NOI (Net Operating Income)

$7,363.00

Cash on cash return

9.50%

Property appreciation projections

43.40%

Located in the Quad Cities Metro area, this is a 4-unit retail building built in 2010. The tenants include McDonalds, Domino's, US Cellular, and a Real Estate Office.

Get Started

Everyone gets a piece of the pie

Stay updated with insights, offers, and opportunities by
subscribing to our newsletter.

Discord

Join our Discord

Company

Page

About Us Philosophy Work With Us FAQ

View Assets Start Your Investment Strategies

377 Rector pl, New York,
NY 10280

Mail

info@pieassets.com

Phone

917-375-2438

Company

Page

About Us Philosophy Work With Us FAQ

View Assets Start Your Investment Strategies

Contact

377 Rector pl, New York,
NY 10280

Mail

info@pieassets.com

Phone

917-375-2438

Key Financial Metrics

ROI

14.12%

Cash flow projections

$1,000.00

Cap rate

9.50%

NOI (Net Operating Income)

$7,363.00

Cash on cash return

9.50%

Property appreciation projections

43.40%

Overview of Financial Details

Purchase Cost

$11,000.00

Rehab cost

$46,000.00

Operating reserve

$3,000.00

Pie Assets Fee

$3,449.45

Rehab cost breakdown

Interior Doors

$700.00

Door Hardware

$200.00

Interior paint and primer

$850.00

Drywall material

$1,700.00

Interior trim

$1,250.00

Shower materials

$1,100.00

Plumbing

$950.00

Kitchen and granite

$2,200.00

Windows

$2,100.00

Bathroom materials

$1,050.00

Electrical

$1,450.00

Appliances

$1,400.00

Concrete

$1,500.00

Water heater

$1,100.00

HVAC

$6,100.00

Roof

$7,000.00

Flooring

$1,400.00

Soffit/Fascia/Exterior trim

$1,050.00

Exterior paint and primer

$500.00

Exterior Doors

$500.00

Dumpster

$900.00

Labor

$11,000.00

Total - $46,000.00

Located in the Quad Cities Metro area, this is a 4-unit retail building built in 2010. The tenants include McDonalds, Domino's, US Cellular, and a Real Estate Office.

ROI

14.12%

Cash flow projections

$1,000.00

Cap rate

9.50%

NOI (Net Operating Income)

$7,363.00

Cash on cash return

9.50%

Property appreciation projections

43.40%

Located in the Quad Cities Metro area, this is a 4-unit retail building built in 2010. The tenants include McDonalds, Domino's, US Cellular, and a Real Estate Office.