|
![]() |
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$218,593
![]() |
$29.16
![]() |
Other Income |
$1,505
![]() |
$0.20
![]() |
Vacancy Loss |
$6,558
![]() |
$0.87
![]() |
Effective Gross Income |
$213,540
![]() |
$28.48
![]() |
Taxes |
$32,324
![]() |
$4.31
![]() |
Operating Expenses |
$47,549
![]() |
$6.34
![]() |
Total Expenses |
$79,873
![]() |
$10.65
![]() |
Net Operating Income |
$133,667
![]() |
$17.83
![]() |
Gross Rental Income | |
---|---|
Annual | $218,593 |
Annual Per SF | $29.16 |
Other Income | |
---|---|
Annual | $1,505 |
Annual Per SF | $0.20 |
Vacancy Loss | |
---|---|
Annual | $6,558 |
Annual Per SF | $0.87 |
Effective Gross Income | |
---|---|
Annual | $213,540 |
Annual Per SF | $28.48 |
Taxes | |
---|---|
Annual | $32,324 |
Annual Per SF | $4.31 |
Operating Expenses | |
---|---|
Annual | $47,549 |
Annual Per SF | $6.34 |
Total Expenses | |
---|---|
Annual | $79,873 |
Annual Per SF | $10.65 |
Net Operating Income | |
---|---|
Annual | $133,667 |
Annual Per SF | $17.83 |
Price | $2,695,000 | Apartment Style | Low-Rise |
Price Per Unit | $299,444 | Building Class | C |
Sale Type | Investment | Lot Size | 0.17 AC |
Cap Rate | 4.96% | Building Size | 7,497 SF |
Gross Rent Multiplier | 12.33 | No. Stories | 2 |
No. Units | 9 | Year Built | 1961 |
Property Type | Multifamily | Parking Ratio | 1.6/1,000 SF |
Property Subtype | Apartment | ||
Zoning | LAR3 - Multiple Residential |
Price | $2,695,000 |
Price Per Unit | $299,444 |
Sale Type | Investment |
Cap Rate | 4.96% |
Gross Rent Multiplier | 12.33 |
No. Units | 9 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.17 AC |
Building Size | 7,497 SF |
No. Stories | 2 |
Year Built | 1961 |
Parking Ratio | 1.6/1,000 SF |
Zoning | LAR3 - Multiple Residential |
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
2+1 | 3 | - | 1,095 |
1+1 | 6 | - | 700 |
Parcel Number | 4314-009-009 | Total Assessment | $303,764 |
Land Assessment | $80,973 | Annual Taxes | $32,324 ($4.31/SF) |
Improvements Assessment | $222,791 | Tax Year | 2024 |