|
![]() |
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$133,275
![]() |
$23.35
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$133,275
![]() |
$23.35
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$27,445
![]() |
$4.81
![]() |
Net Operating Income |
$105,830
![]() |
$18.54
![]() |
Gross Rental Income | |
---|---|
Annual | $133,275 |
Annual Per SF | $23.35 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $133,275 |
Annual Per SF | $23.35 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses | |
---|---|
Annual | $27,445 |
Annual Per SF | $4.81 |
Net Operating Income | |
---|---|
Annual | $105,830 |
Annual Per SF | $18.54 |
Price | $1,600,000 | Apartment Style | Low-Rise |
Price Per Unit | $228,571 | Building Class | C |
Sale Type | Investment | Lot Size | 0.37 AC |
Cap Rate | 6.61% | Building Size | 5,708 SF |
Gross Rent Multiplier | 10.67 | Average Occupancy | 100% |
No. Units | 7 | No. Stories | 1 |
Property Type | Multifamily | Year Built | 1906 |
Property Subtype | Apartment | Parking Ratio | 1.23/1,000 SF |
Zoning | R3, San Fernando |
Price | $1,600,000 |
Price Per Unit | $228,571 |
Sale Type | Investment |
Cap Rate | 6.61% |
Gross Rent Multiplier | 10.67 |
No. Units | 7 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.37 AC |
Building Size | 5,708 SF |
Average Occupancy | 100% |
No. Stories | 1 |
Year Built | 1906 |
Parking Ratio | 1.23/1,000 SF |
Zoning | R3, San Fernando |
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 6 | - | - |
3+1 | 1 | - | - |
Parcel Number | 2520-002-005 | Improvements Assessment | $229,444 |
Land Assessment | $450,408 | Total Assessment | $679,852 |