$191,000 price reduction!! Seven 1BD/1BA units exterior newly painted, 6 wall furnaces & water heater just recently replaced. Rent Below market rate, upside potential & rare vacancy. It is conveniently located blocks away from downtown Burlingame & train station. 2007 Feasibility study for condo conversion available. Price has been adjusted due to condition of the property. Please contact listing agent for showing appointment and please allow 48-72 hours. Financial Analysis Date:May 12, 2010 Property Summary: Price: $999,000 Down Payment: $400,000 Number of Units: 7 Cost/Unit: $143,000 Cost/Sq. Foot: $204 Approx. Sq. Ft.: 4,894 Current CAP: 5.5% Market CAP: 4.45% Current GRM: 10.88% Market GRM: 16.89% Approximate Age: 1940 Approximate Lot Size: 7,875 Assessed / Appraised Value Land: 29.33% Improvement: 70.66% Total: 100% Monthly Rent Schedule # of UnitsUnit TypeUnit Sq. Ft.Market RentMkt. Rent/ SqftAver. Current RentAver. Current/Sqft. 71/1699$1,200$1.57$1,025$1.46 Totals:4,894$8,400 $ 7,650$ 7,175 Laundry $ -$ - Parking $ -$ - Total Income:$8,400 $ 7,650$ 7,175 Annual Expenses Fixed Expenses: New Real Estate Property Tax $10,989 Special Assessments $ 457 Insurance $ 3,648 Total Fixed Expenses: $ 15,094 Operational Expenses: Reserves $ 1,400 PG&E $ 3,852 Garbage $ 3,340 Water $ 11,602 Repairs/maintenance $ 5,139 Fire Dept. $ 161 Environ. $ 155 Total Operational Expenses: $ 25,649 Total Expenses: $ 40,743 Annual Operating Data CurrentMarket Scheduled Rental Income: $ 91,800$ 100,800 Scheduled Gross Income: $ 91,800$ 100,800 Less Vacancy Rate:(5%) $ 4,590$ 5,040 Gross Operating Income: $ 87,210$ 95,760 Less Expenses: $ 40,743$ 40,743 Net Operating Income: $ 46,467$ 55,017 Realty World Advance Group Disclaimer: Data deemed reliable but not guaranteed. Potential buyers are urged to verify all information set forth herein.
This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.
