Financials
Listing Price: | $2,100,000 | Building Sq. Ft: | 4,500 | Units | 6 |
---|---|---|---|---|---|
Down Payment: | $1,250,000 | Lot Square Ft: | 28,289 | Price/Unit: | $350,000 |
Loan Amount: | $850,000 | APN: | 032031034 | Age: | 1963 |
Gross Rent Multiplier: | 18.28 | Market GRM: | 11.90 | Roof: | Composition |
Cap Rate: | 3.19% | Market Cap: | 5.86% | ||
Rent Roll: | Current: | Market: | |||
226 Harben - Unit 7 | $1,300 | $2,450 | |||
226 Harben - Unit 8 | $1,300 | $2,450 | |||
226 Harben - Unit 9 | $1,500 | $2,450 | |||
226 Harben - Unit 10 | $1,500 | $2,450 | |||
226 Harben - Unit 11 | $1,700 | $2,450 | |||
226 Harben - Unit 12 | $2,450 | $2,450 | |||
Monthly Scheduled Rents: | $9,750 | $14,700 | |||
Scheduled Gross Annual Income | $117,000 | $176,400 | |||
Less: Vacancy Factor @ 3% | $3,510 | $5,292 | |||
Laundry Income: | $1,400 | $1,400 | |||
Effective Gross Income: | $114,890 | $172,508 | |||
Less Expenses: | |||||
Property Taxes: | 1.104% | $23,184 | 20.18% | $23,184 | 13.44% |
Repairs and Maintenance: | $750 | $4,500 | 3.92% | $4,500 | 2.61% |
Property Management | 6% | $6,893 | 6.00% | $10,350 | 6.00% |
Property Insurance: | $2,242 | 1.95% | $2,242 | 1.30% | |
Garbage: | $221 | $2,652 | 2.31% | $2,652 | 1.54% |
Sewer: | $126 | $1,510 | 1.3% | $1,510 | 0.88% |
Water: | $3,643 | 3.2% | $3,643 | 2.11% | |
PG&E: | $456 | 0.40% | $456 | 0.26% | |
Landscaping: | $1,800 | 1.57% | $1,800 | 1.04% | |
Miscellaneous: | $1,000 | 0.87% | $1,000 | 0.58% | |
Total Expenses: | $7,980 | $47,880 | 41.68% | $51,337 | 29.76% |
Net Operating Income: | $67,010 | $121,171 | |||
Annual Debt Service:: | 5.75% | $60,109 | $60,109 | ||
Before Tax Cash Flow: | $6,901 | 0.55% | $61,062 | 4.88% | |