SHORT SALE - PRICE REDUCTION OF 100K EACH IN 2 SIDE BY SIDE 4 UNITS IN HUNTINGTON BEACH!
W.A.M.U. WANTS TO SEE AN OFFER.
BRING ALL OFFERS!
DRIVE BY ONLY - 2612 & 2616 England.
Just off of Yorktown.
Please fill out the Investor Profile. This helps us locate REO property and pin point what you are looking for. After we have reviewed your Investor Profile. We will give you a call to confirm all details with in. We can customize any package.
http://www.brothers3int.com/InvestorProfile.html
|
Financial Analysis - Actual |
|
|
|
|
2612 Eng. |
2616 Eng. |
Gross Scheduled Income |
57,960 |
59,820 |
Vacancy Allowance (3%) |
1,749 |
1,795 |
Gross Operating Income |
56,570 |
58,025 |
Operating Expenses |
19,522 |
19,769 |
Net Operating Income |
37,048 |
38,256 |
Cap Rate |
4.66% |
4.81% |
Gross Rent Multiplier |
13.71 |
13.28 |
Mix & Rents |
No. |
BR |
BA |
2612 Eng. |
|
|
A |
2 |
1 |
1,200 |
1,265 |
|
B |
2 |
1 |
1,200 |
1,195 |
|
C |
2 |
1 |
1,200 |
1,225 |
|
D |
2 |
1 |
1,200 |
1,240 |
|
|
|
|
|
|
|
LDY |
|
|
60 |
60 |
|
Total |
|
|
57,960 |
59,820 |
|
Operating Expenses - 2616 England |
Taxes (New) |
9,143 |
Insurance (EstF&L) |
1,400 |
Gas |
1,500 |
Electricity |
450 |
Water / Sewer |
1,700 |
Maintenance (3%) |
1,796 |
Gardener |
480 |
Trash |
800 |
Manager |
2,500 |
Professional Management |
0 |
Condo Association Fees |
0 |
Misc (Pest Control) |
0 |
Total |
19,769 |
Property Specifics 2612 & 2616 England |
A/P #
|
025-111-25
025-111-26 |
Lot Size |
6,683 |
Building Square Feet: |
3,862 |
Year Built |
1963 |
# Parking Spaces |
4 Single Gar.
4 spaces each |
Heating |
Wall Heat |
Tenant Pays |
Gas & Electric |
To Show
|
Drive By Only!
Show with Accepted Offer! |
|
Posts
No comments:
Post a Comment