Friday, December 12, 2008

Los Angeles 8 Units Spanish Style Apartment For Sale $849,000





Type:Multifamily
Garden/Low-Rise
No. Units:8
Building Size:7,960 SF
Lot Size:7,536 SF
Occupancy:100.00%
Price:$849,000
Price/Unit:$106,125
GRM:11.44
Cap Rate:7.00%
Year Built:1930

Property Description:
Just On Market! Great Spanish Style Leimert Park Gem!

An Extremely Desirable, Two Story, Beautiful Corner Lot Eight Unit Complex!
This Spacious 7,960 sq. ft. Property has a Wonderful Rustic Feel with a Charming Landscape and Balconies on the Second Story!

Property is located on a Wide Tree Lined Street, with Very Clean and Well Maintained Neighboring Properties.

Did I mention the High Occupancy and Low Vacancy with Great Cashflow? This property is priced to Sell! So Hurry and make this rare opportunity your first choice!

Financial Summary Actual
Year:2008
Scheduled Gross Income:$74,160
Effective Gross Income:$74,160
Operating Expenses:$15,285
Net Operating Income:$58,875
Debt & Equity Information
Debt Type:Proposed
Loan Amount:$552,500
Interest Rate:6.50%
Amortized Over:30
Due In:10
Down Payment:$296,500
Loan Description:
65% LTV

Los Angeles 17 Units Apartment For Sale $1,175,000


Type:Multifamily
Garden/Low-Rise
No. Units:17
Building Size:5,491 SF
Lot Size:6,838 SF
Occupancy:100.00%
Price:$1,175,000
Price/Unit:$69,118
GRM:7.70
Cap Rate:8.04%

Property Description:
2 STORY BUILDING WITH PITCHED ROOF AND GATED PARKING. NEW EXTERIOR PAINT. COMPLETELY REMODELED UNITS. AIR CONDITIONERS, NEW CARPETS,MINI BLINDS. NEW KITCHEN UNITS AND CABINETS. UPDATED PLUMBING AND NEW ELECTRICAL SYSTEM.

Unit Mix Information
SINGLES @ $650-795
No. Units: 8
JUNIOR 1/1 @ $695-795
No. Units: 4
1/1 @ $750-795
No. Units: 3
1/2 @ $795
No. Units: 2

Financial Summary Actual
Year:2008
Scheduled Gross Income:$152,520
Effective Gross Income:$147,944
Operating Expenses:$53,450
Net Operating Income:$94,494
Pre-Tax Cash Flow:$29,382

Debt & Equity Information
Debt Type:Proposed
Loan Amount:$881,250
Interest Rate:6.25%
Amortized Over:30
Due In:10
Annual Debt Service:$65,112
Down Payment:$293,750
Loan Description:
6.25% FIXED INTEREST FOR 5 YEARS, THEN ADJUSTABLE FOR 5 YEARS.