|
|
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
| Price | $995,000 |
| Price Per Unit | $248,750 |
| Sale Type | Investment |
| Cap Rate | 5.30% |
| Gross Rent Multiplier | 8.7 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Lot Size | 0.12 AC |
| Building Size | 2,700 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1962 |
| Parking Ratio | 1.48/1,000 SF |
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 4 | $2,225 | 675 |
2410 Stuart 02
2410 Stuart 03
2410 Stuart 04
2410 Stuart 06
2410 Stuart 05
2410 Stuart 07
2410 Stuart 30
2410 Stuart 08
2410 Stuart 09
2410 Stuart 10
2410 Stuart 11
2410 Stuart 12
2410 Stuart 13
2410 Stuart 14
2410 Stuart 15
2410 Stuart 16
2410 Stuart 17
2410 Stuart 18
2410 Stuart 19
2410 Stuart 21
2410 Stuart 22
2410 Stuart 23
2410 Stuart 24
2410 Stuart 25
2410 Stuart 26
2410 Stuart 27
2410 Stuart 28
2410 Stuart 29
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.
