226 Harben Circle, Marina, CA

 

6 Units

 

226 Harben Circle 6 Unit Multi Family For Sale in Marina

 

$2,100,000

 

Download PDF Brochure


Complex Notes:

 

  • This complex has six two-bedroom / one-bathroom units each with their own private backyard.
  • Recent improvements include:

Vinyl dual pane windows and sliding glass doors – 2011
Fiberglass front doors – 2011
A new main water line from the street to the complex -2021
Units 9, 10, & 11 water lines were replaced with pex– 2021
Two new gas wall furnaces – 2021
Four new gas stoves – 2021 & 2022
Four new refrigerators – 2021 & 2022
Two new water heaters – 2021 & 2022
All bathrooms have been remodeled in the last ten years, except # 8
Unit 11 kitchen was completely remodeled in 2022
New clothes washer – 2022

  • The current rent per unit averages $1,880/month. Market rents are estimated at $2,450.
  • The units have tile flooring, carpeting, and some linoleum.
  • The kitchens have natural gas stoves and tile counters.
  • The units are heated with natural gas wall furnaces.
  • Each unit has a natural gas water heater inside the unit, except for Unit 10.
  • Unit 10 is the largest, and has a fireplace.
  • The complex has a community laundry room with landlord-owned equipment. There are six storage lockers.
  • The owner pays for water, sewer, and garbage. Tenants pay their own PG&E, hot water, cable, and internet.
  • The complex is estimated at 4,500 square feet. The lot size is 28,289 square feet.
  • The site is zoned R-4, which allows for 15+ units per acre.
  • The investor may potentially add three plus units to this site.
  • Please check with the Marina Community Development office to verify potential development options.

 

Marina Facts:

 

  • The 2021 estimated population of Marina is 22,535, according to the US Census Bureau.
  • Cal State University Monterey Bay has an enrollment of 7,200 students as of the Fall 2019.
  • CSUMB staff is 1,000 faculty and staff as of 2014/2015.
  • The projected future enrollment in 12,700 students.
  • CSUMB has 3,300+ on-campus beds.
  • According to Redfin, the March 2023 median sales price of a Marina single-family home is $869,000.

 

 

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%

 

Notes:

 

1. Property taxes are based on the 2022/2023 property tax bill and reflect new Proposition 13 rates. 
2. Repairs and Maintenance is based on $750 per unit per year. 
3. Property Insurance is based on Sellers most recent insurance bill. 
4. Building square footage is estimated using 750 sq. ft. per unit.
5. Tenants pays PG&E for electric and hot water.
6. The landlord pays water, sewer, house PG&E, and garbage

 

 

 

Plot Map

226 Harben Circle Marina Parcel Map

 

 

Area Map

226 Harben Circle Marina Area Map

 

 

 

 

 


Download PDF Brochure

 

Subscribe to our Newsletter

Periodic news regarding our listings and services.