Professionally managed and fully occupied, this Bay Area investment provides immediate stability and robust cash flow. Verified 2024 financials show an annual rental income of $88,927 plus $809 in parking revenue, totaling $89,736 in gross income, and a $54,360 NOI. Transparent expenses include $14,448 in taxes and $4,117 in insurance, minimizing volatility. A significant remodel in 2018 further lowers capital expenditures, preserving strong returns. Projected 2025 gross scheduled income is $98,640, with a 5.5% cap rate at current performance and up to 8.5% at Fair Market Rent (FMR). The 2025 cap rate, new property tax at reassessment, and FMR are accounted for at the current list price. Located in a high-demand area known for low vacancy, this asset requires no immediate capital improvements—ideal for a seamless 1031 exchange or a strategic addition to your portfolio.
The income description goes here to explain
List Price | $1,050,000 |
Property Type | Fourplex (4-units) |
Usable Sqft | Unknown |
Number of Stories | 0 stories |
Parking Spots | 4 spots |
Year Built | 1923 |
Last Sold | Unknown |
Sold Price | Unknown |
HOA Fees: | $0 |
Association Name: | Unknown |
Association Amenities: | Unknown |
APN # | 5401400196 |
MLS # | 41081437 |
Property ID | 321168513 |
Lot Sqft | 6,750 |
Zoning | Unknown |
Total Units | 4 |
Days on Market | 32 |
Original List Price | $1,050,000 |
Applicances | Dryer,Washer% |
Date Updated | January 21, 2025 |
Date Created | January 03, 2025 |
Colin Davies an agent of . Lic #01935999
© 2025 CRMLS. All rights reserved. Some listings on this website are from CRMLS as of January 21, 2025 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
2708 Wilshire Blvd #197
Santa Monica, CA 90403
California ## 01956587
Florida #CQ1065233
Robert Crawford
REAL ESTATE AGENT