fbpx GET STARTED

322 W 12th, San Pedro 90731

  • Four 1 Bed/1 Bath units in 2 Buildings
  • Common area in between
  • 4 Enclosed garages
  • Rents are very low for long-time tenants
  • Two garages are rented for $200/month total
current

UNITS: 4

GROSS RENT MULTIPLIER: 18.07

CAP RATE: 3.5%

AGENT: Marty Stone

PRICE

$825,000

ANNUAL INCOME

$45,648

ANNUAL NOI

$29,360

ANNUAL EXPENSE

$16,288

Rental Cost Details

# OF UNITS # OF BEDROOMS # OF BATHS ACTUAL RENT TOTAL RENT PRO FORMA TOTAL PRO FORMA
111$962$962$1,295$1,295
111$795$795$1,295$1,295
111$885$885$1,295$1,295
111$962$962$1,295$1,295
TOTAL # OF UNITS TOTAL # OF BEDROOMS TOTAL # OF BATHS GRAND TOTAL RENT GRAND TOTAL PRO FORMA
444 $3,604 $5,180