|
![]() |
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$114,960
![]() |
$26.88
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$114,960
![]() |
$26.88
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$34,488
![]() |
$8.07
![]() |
Net Operating Income |
$80,472
![]() |
$18.82
![]() |
Gross Rental Income | |
---|---|
Annual | $114,960 |
Annual Per SF | $26.88 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $114,960 |
Annual Per SF | $26.88 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses | |
---|---|
Annual | $34,488 |
Annual Per SF | $8.07 |
Net Operating Income | |
---|---|
Annual | $80,472 |
Annual Per SF | $18.82 |
Price | $1,300,000 | Property Subtype | Apartment |
Price Per Unit | $216,667 | Apartment Style | Low-Rise |
Sale Type | Investment | Building Class | C |
Cap Rate | 6.13% | Lot Size | 0.23 AC |
Sale Condition | 1031 Exchange | Building Size | 4,276 SF |
Gross Rent Multiplier | 10.83 | No. Stories | 2 |
No. Units | 6 | Year Built | 1955 |
Property Type | Multifamily | Parking Ratio | 1.4/1,000 SF |
Zoning | SFR3* |
Price | $1,300,000 |
Price Per Unit | $216,667 |
Sale Type | Investment |
Cap Rate | 6.13% |
Sale Condition | 1031 Exchange |
Gross Rent Multiplier | 10.83 |
No. Units | 6 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.23 AC |
Building Size | 4,276 SF |
No. Stories | 2 |
Year Built | 1955 |
Parking Ratio | 1.4/1,000 SF |
Zoning | SFR3* |
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 6 | - | - |