|
![]() |
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$195,240
![]() |
$28.13
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$195,240
![]() |
$28.13
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$58,572
![]() |
$8.44
![]() |
Net Operating Income |
$136,668
![]() |
$19.69
![]() |
Gross Rental Income | |
---|---|
Annual | $195,240 |
Annual Per SF | $28.13 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $195,240 |
Annual Per SF | $28.13 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses | |
---|---|
Annual | $58,572 |
Annual Per SF | $8.44 |
Net Operating Income | |
---|---|
Annual | $136,668 |
Annual Per SF | $19.69 |
Price | $2,150,000 | Apartment Style | Low-Rise |
Price Per Unit | $215,000 | Building Class | C |
Sale Type | Investment | Lot Size | 0.18 AC |
Sale Condition | 1031 Exchange | Building Size | 6,941 SF |
Gross Rent Multiplier | 11 | Average Occupancy | 100% |
No. Units | 10 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1958 |
Property Subtype | Apartment | Parking Ratio | 0.76/1,000 SF |
Zoning | SFR3* - No Rent Control! |
Price | $2,150,000 |
Price Per Unit | $215,000 |
Sale Type | Investment |
Sale Condition | 1031 Exchange |
Gross Rent Multiplier | 11 |
No. Units | 10 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.18 AC |
Building Size | 6,941 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1958 |
Parking Ratio | 0.76/1,000 SF |
Zoning | SFR3* - No Rent Control! |
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 9 | - | - |
2+1 | 1 | - | - |
Parcel Number | 2520-002-004 | Improvements Assessment | $549,448 (2024) |
Land Assessment | $125,913 (2024) | Total Assessment | $675,361 (2024) |