Riverside
14 Units $1,675,000
| # |
Bedroom |
Bath |
Rent
$ |
| 5 |
1 |
1 |
600 |
| 2 |
s |
0 |
550 |
| 3 |
2 |
1 |
700 |
| 1 |
2 |
2 |
800 |
| 1 |
2 |
2 |
900 |
| 1 |
2 |
1 |
750 |
| 1 |
2 |
1 |
800 |
| Gross
Scheduled Income: |
$123,600 |
| Vacancy Allowance: |
n/a |
| Gross Operating
Income: |
n/a |
| Operating Expense: |
$0 |
| Net Operating Income: |
$123,600 |
| Cap Rate: |
n/a |
| Gross Multiplier: |
X Gross |
|
Riverside
10 Units $1,059,000
| # |
Bedroom |
Bath |
Rent$ |
| 4 |
1 |
1 |
600 |
| 2 |
2 |
1 |
750 |
| 1 |
2 |
1 |
800 |
| 1 |
1 |
1 |
650 |
| 1 |
s |
1 |
450 |
| 1 |
3 |
1 |
900 |
| |
|
|
|
Gross
Scheduled
Income: |
$84,240 |
| Vacancy
Allowance: |
0 |
| Gross
Operating Income: |
0 |
| Operating
Expense: |
$22745
|
Net
Operating
Income: |
$61,495 |
| Cap
Rate: |
n/a |
| Gross
Multiplier: |
12.57 X Gross |
|
Riverside
25 Units - $2,895,000
| # |
Bedroom |
Bath |
Rent
$ |
| 2 |
s |
1 |
560 |
| 14 |
1 |
1 |
706 |
| 8 |
2 |
2 |
898 |
| 2 |
3 |
2 |
1033 |
| |
|
|
|
| |
|
|
|
| |
|
|
|
| Gross
Scheduled Income: |
$281,760 |
| Vacancy
Allowance: |
n/a |
| Gross
Operating Income: |
n/a |
| Operating
Expense: |
$104,475 |
| Net
Operating Income: |
$179,118 |
| Cap
Rate: |
%6.19 |
| Gross
Multiplier: |
X
Gross |
|
Riverside
8 Units $ 680,000
| # |
Bedroom |
Bath |
Rent
$ |
| 1 |
2 |
1 |
685 |
| 2 |
2 |
1 |
685 |
| 3 |
2 |
1 |
685 |
| 4 |
2 |
1 |
685 |
| 5 |
2 |
1 |
685 |
| 6 |
2 |
1 |
685 |
| A |
1 |
1 |
600 |
| B |
2 |
1 |
675 |
| |
|
|
|
| |
|
|
|
| Gross Scheduled
Income: |
$64,620 |
| Vacancy Allowance: |
4%
$2584 |
| Gross Operating
Income: |
n/a |
| Operating
Expense: |
30% $ 19386 |
| Net Operating Income: |
$42,649 |
| Cap Rate: |
6.55% |
| Gross Multiplier: |
10.06
XGross |
| 
San Bernardino
9 Units-$1,200,000
| # |
Bedroom |
Bath |
Rent$ |
| 1 |
1 |
1 |
485 |
| 2 |
1 |
1 |
525 |
| 3 |
3 |
2 |
850 |
| 4 |
2 |
1 |
650 |
| 5 |
2 |
1 |
650 |
| 6 |
2 |
1 |
650 |
| 7 |
2 |
1 |
695 |
| 8 |
2 |
1 |
725 |
| 9 |
2 |
1 |
625 |
| |
|
|
|
| Gross Scheduled
Income: |
$73,773 |
| Vacancy Allowance: |
n/a |
| Gross Operating
Income: |
n/a |
| Operating Expense: |
n/a |
| Net Operating Income: |
n/a |
| Cap Rate: |
n/a |
| Gross Multiplier: |
X
Gross |
| 
San Bernardino
7 Units - $549,999
| # |
Bedroom |
Bath |
Rent$ |
| 1 |
s |
1 |
250 |
| 2 |
s |
1 |
250 |
| 3 |
s |
1 |
275 |
| 4 |
s |
1 |
275 |
| 5 |
s |
1 |
350 |
| 6 |
1 |
1 |
400 |
| 7 |
2 |
2 |
1375 |
| Gross Scheduled
Income: |
$25,500 |
| Vacancy Allowance: |
n/a |
| Gross Operating
Income: |
n/a |
| Operating Expense: |
5% $ 1027 |
| Net Operating Income: |
$24,483 |
| Cap Rate: |
4.90% |
| Gross Multiplier: |
19.56 X Gross |
|
San Bernardino
6 Units- $569,900
| # |
Bedroom |
Bath |
Rent$ |
| 3 |
1 |
1 |
625 |
| 2 |
1 |
1 |
520 |
| 1 |
1 |
1 |
400 |
| Gross
Scheduled Income: |
$3,315 |
| Vacancy Allowance: |
n/a |
| Gross
Operating Income: |
n/a |
| Operating Expense: |
%$0
|
| Net Operating Income: |
$0 |
| Cap Rate: |
n/a |
| Gross Multiplier: |
n/a |
|
San Bernendino
20 Units - $1,449,900
| # |
Bedroom |
Bath |
Rent$ |
| 10 |
2 |
1 |
550 |
| 10 |
1 |
1 |
550 |
| Gross
Scheduled Income: |
$126,000 |
| Vacancy
Allowance: |
n/a |
| Gross
Operating Income: |
n/a |
| Operating
Expense: |
%$0 |
| Net
Operating Income: |
$0 |
| Cap
Rate: |
n/a |
| Gross
Multiplier: |
X
Gross |
| 
San Bernardino
14 Unit- $1,700,000
| # |
Bedroom |
Bath |
Rent$ |
| 7 |
3 |
2 |
850 |
| 7 |
2 |
2 |
750 |
| Gross Scheduled Income: |
$130,200 |
| Vacancy Allowance: |
5% $ 6510 |
| Gross Operating Income: |
n/a |
| Operating Expense: |
0% $ 51,358 |
| Net Operating Income: |
$72,332 |
| Cap Rate: |
5.10% |
| Gross Multiplier: |
X Gross |
|
|
|
| |
| |
|
|
| |
