|
![]() |
FINANCIAL SUMMARY (PRO FORMA - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$207,792
![]() |
$32.14
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$207,792
![]() |
$32.14
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$64,744
![]() |
$10.01
![]() |
Net Operating Income |
$143,048
![]() |
$22.12
![]() |
Price | $2,315,000 |
Price Per Unit | $257,222 |
Sale Type | Investment |
Cap Rate | 5.33% |
Sale Condition | 1031 Exchange |
Gross Rent Multiplier | 11.14 |
No. Units | 9 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.23 AC |
Building Size | 6,466 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1972 |
Parking Ratio | 2.17/1,000 SF |
Parcel Number | 7109-026-018 | Improvements Assessment | $1,136,255 |
Land Assessment | $315,621 | Total Assessment | $1,451,876 |
Zoning Code | R3 |
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.