|
![]() |
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$105,240
![]() |
$25.93
![]() |
Other Income |
$1,224
![]() |
$0.30
![]() |
Vacancy Loss |
$3,157
![]() |
$0.78
![]() |
Effective Gross Income |
$103,307
![]() |
$25.46
![]() |
Taxes |
$15,898
![]() |
$3.92
![]() |
Operating Expenses |
$28,720
![]() |
$7.08
![]() |
Total Expenses |
$44,618
![]() |
$11.00
![]() |
Net Operating Income |
$58,689
![]() |
$14.46
![]() |
Gross Rental Income | |
---|---|
Annual | $105,240 |
Annual Per SF | $25.93 |
Other Income | |
---|---|
Annual | $1,224 |
Annual Per SF | $0.30 |
Vacancy Loss | |
---|---|
Annual | $3,157 |
Annual Per SF | $0.78 |
Effective Gross Income | |
---|---|
Annual | $103,307 |
Annual Per SF | $25.46 |
Taxes | |
---|---|
Annual | $15,898 |
Annual Per SF | $3.92 |
Operating Expenses | |
---|---|
Annual | $28,720 |
Annual Per SF | $7.08 |
Total Expenses | |
---|---|
Annual | $44,618 |
Annual Per SF | $11.00 |
Net Operating Income | |
---|---|
Annual | $58,689 |
Annual Per SF | $14.46 |
Price | $1,340,000 | Apartment Style | Low-Rise |
Price Per Unit | $223,333 | Building Class | C |
Sale Type | Investment | Lot Size | 0.17 AC |
Cap Rate | 4.38% | Building Size | 4,058 SF |
Gross Rent Multiplier | 12.73 | Average Occupancy | 100% |
No. Units | 6 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1962 |
Property Subtype | Apartment | Parking Ratio | 1.48/1,000 SF |
Zoning | SGR3YY |
Price | $1,340,000 |
Price Per Unit | $223,333 |
Sale Type | Investment |
Cap Rate | 4.38% |
Gross Rent Multiplier | 12.73 |
No. Units | 6 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.17 AC |
Building Size | 4,058 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1962 |
Parking Ratio | 1.48/1,000 SF |
Zoning | SGR3YY |
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
2+1 | 4 | - | - |
1+1 | 2 | - | - |
Parcel Number | 6208-020-012 | Total Assessment | $596,351 |
Land Assessment | $191,681 | Annual Taxes | $15,898 ($3.92/SF) |
Improvements Assessment | $404,670 | Tax Year | 2024 |