Monday, February 04, 2008

Riverside Residential Income $4,300,000


Total Units: 30

Year Built: 1966

Sqft: 35,600

Price/Unit: $143,333

Property Description: Each unit offers its tenants the following: spacious floor plan (average units size is 1,200 square feet), patio and/or balcony, individual A/C and forced air heating, electric stove & oven, dishwasher, tile bathroom and shower, vertical blinds and wall-to-wall carpeting. Each unit is individually metered for electric and gas. The landlord is responsible for trash, sewer, water, and common area utilities.

Financial Analysis
Gross Schedule Income: $409,140
Operating Expense: $148,270
Net Operating Income: $244,929
Total Annual Operating Exp: $148,269
Separate Water Meters: 30
Separate Gas Meters: 30
Separate Electrical Meters: 30

No comments: