| Price |
$959,000 |
| Annual Gross |
$68,000 |
| Expenses |
|
| Prop Taxes |
$3,000 |
| Insurance |
$1,200 |
| Operating Exp |
$1,000 |
| Maintenance |
$2,500 |
| TOTAL EXP |
$7,700 |
| NOI |
$60,300 |
| ROI |
0.06 |
|
|
|
2221 Walnut
|
$959,000
Three units
Great location, newly remodeled
Off street parking
More pictures - 2221 Walnut
|
| Price |
$750,000 |
| Annual Gross |
$43,000 |
| Expenses |
|
| Prop Taxes |
$3,300 |
| Insurance |
$2,600 |
| Operating Exp |
$2,000 |
| Maintenance |
$2,000 |
| TOTAL EXP |
$9,900 |
| NOI |
$33,100 |
| ROI |
0.04 |
|
|
|
897 15th
|
|
|
| Price |
$750,000 |
| Annual Gross |
$40,800 |
| Expenses |
|
| Prop Taxes |
$5,000 |
| Insurance |
$1,200 |
| Operating Exp |
$3,000 |
| Maintenance |
$2,000 |
| TOTAL EXP |
$11,200 |
| NOI |
$29,600 |
| ROI |
0.04 |
|
|
|
4485 Commanche
|
|
|
| Price |
$2,400,000 |
| Annual Gross |
$98,400 |
| Expenses |
|
| Prop Taxes |
$7,000 |
| Insurance |
$3,200 |
| Operating Exp |
$1,000 |
| Maintenance |
$3,000 |
| TOTAL EXP |
$14,200 |
| NOI |
$84,200 |
| ROI |
0.04 |
|
|
|
624-626 Marine
|
|
|
| Price |
$950,000 |
| Annual Gross |
$75,600 |
| Expenses |
|
| Prop Taxes |
$3,500 |
| Insurance |
$1,125 |
| Operating Exp |
$4,000 |
| Maintenance |
$2,000 |
| TOTAL EXP |
$10,625 |
| NOI |
$64,975 |
| ROI |
0.07 |
|
|
|
735-737 19th
|
|
|
| Price |
$995,000 |
| Annual Gross |
$76,800 |
| Expenses |
|
| Prop Taxes |
$4,800 |
| Insurance |
$2,500 |
| Operating Exp |
$3,000 |
| Maintenance |
$2,000 |
| TOTAL EXP |
$12,300 |
| NOI |
$64,500 |
| ROI |
0.06 |
|
|
|
1041 13th
|
|
|
|
