|
|
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$267,284
|
$35.17
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$267,284
|
$35.17
|
| Taxes |
$41,940
|
$5.52
|
| Operating Expenses |
$41,689
|
$5.49
|
| Total Expenses |
$83,629
|
$11.00
|
| Net Operating Income |
$183,655
|
$24.17
|
| Price | $3,495,000 |
| Price Per Unit | $249,643 |
| Sale Type | Investment |
| Cap Rate | 5.25% |
| Gross Rent Multiplier | 13.08 |
| No. Units | 14 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 7,600 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1955 |
| Parking Ratio | 2.85/1,000 SF |
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 12 | $1,635 | - |
| 1+1 | 2 | $1,995 | - |
| Parcel Number | 4324-035-001 | Total Assessment | $1,130,116 (2024) |
| Land Assessment | $685,608 (2024) | Annual Taxes | $41,940 ($5.52/SF) |
| Improvements Assessment | $444,508 (2024) | Tax Year | 2025 |
| Zoning Code | M1-1, Los Angeles |
Building Side
Building Side
12 Open Parking Spaces
Building Side
Building Side
Building Side
Units upstairs and downstairs
Adjacent to Public Storage
Great Corner
Quiet Street with easy access
Building Location
Plat Map
The LoopNet service and information provided therein, while believed to be accurate, are provided "as is". LoopNet disclaims any and all representations, warranties, or guarantees of any kind.
