| CURRENT MARKET ANALYSIS |
|
| |
 550 Cuesta Del Mar, Oxnard
|
|
Property Details
|
Lot Square Feet |
6024 |
Zoning |
C2 |
|
Total # of Units |
12 |
Sewer/Septic |
Yes/No |
Unit Descriptions
|
# of 2 Bed/ 2 Bath Units |
10 |
# of 2 Bed/1 Bath Units |
2 |
|
2 Bed/ 2 Bath Actual Rent |
11545.00 |
2 Bed/1 Bath Actual Rent |
2025.00 |
|
2 Bed/ 2 Bath Market Rent |
1250.00-12500.00 |
2 Bed/ 1 Bath Market Rent |
1200.00-1400.00 |
|
Total Actual Monthly Rent |
13570.00 |
Total Market Monthly Rent |
14900.00 |
|
|
|
|
178800.00 |
Expenses
| Electricity Expense |
888.00 |
Water Expense |
9954.00 |
| Management Expense |
none |
Insurance Expense |
2832.00 |
| Gas Expense |
6120.00 |
Trash Expense |
included Water Sewer |
| Maintenance Expense |
3457.00 |
Taxes |
18750.00 |
| Total |
52466.00 |
|
|
Income
|
Total Monthly Income |
13934.00 |
Total Annual Income |
167212.00 |
Actual GRM- 9.87 Proforma GRM- 9.02
Contact Sean O' Toole right now for more information and to schedule a viewing appointment! |
|
|
