| Status: |
ACT |
Orig Price: |
$949,900 |
| MLS#: |
S907841 |
APN#: |
4132-014-001 |
Area: |
41 |
List Dt: |
08/01/2005 |
| Map: |
702E7 |
# Units: |
2 |
Zoning: |
ESR1YY |
YrBlt: |
1948 |
| Lot SqFt: |
6747 |
LotSqFtSrc: |
|
Lot Dim: |
|
DOM: |
22 |
| # Bldngs: |
2 |
|
|
|
|
55+ ?: |
|
| Directions: |
WEST OF MAIN. |
| Prop Desc: |
Two units in prime location El Segundo. Front unit has been remodeled. Hardwood floors, crown moldings, new tile in the kitchen, new electrical box. Separate meters.Owner pays for water and trash. Family member currently lives in the back house. Front house - month to month lease. |
| Financial Analysis (annual): |
|
|
|
|
|
| Gross Sched Income(GSI): |
|
Tax Area: |
|
Water: |
|
| Vacancy Allowance%: |
|
Tax Rate/Yr: |
|
Tax Rate: |
|
| Gross Oper Income(GOI): |
|
Land $: |
|
Land %: |
|
| Operating Expense%: |
$ |
Improv $: |
|
Improv %: |
|
| Net Oper Expense(NOI): |
$ |
Person Prop$: |
|
Person Prop%: |
|
| Loan Payment: |
|
Total $: |
|
New Tax Base: |
|
| Gross Spendable Income(SI): |
$ |
|
|
|
|
| Capital Rate(NOI/LP): |
.00 |
|
|
|
|
| Gross Multiplier(LP/GSI): |
|
|
|
|
|
| Unit#: |
Bed: |
Bath: |
|
Act Rent: |
Proforma: |
Total Rent: |
|
Annual Operating Exp: |
|
|
|
|
| 1 |
2 |
1 |
|
$1800 |
|
$1,800 |
|
New Tax: |
|
| 2 |
2 |
1 |
|
$ |
|
|
|
Insur Exp: |
|
|
|
|
|
$ |
|
|
|
Wrk Comp: |
|
|
|
|
|
$ |
|
|
|
Gas: |
|
|
|
|
|
$ |
|
|
|
Electric: |
|
|
|
|
|
$ |
|
|
|
Water/Sw: |
|
|
|
|
|
$ |
|
|
|
Trash: |
|
|
|
|
|
$ |
|
|
|
Supplies: |
|
|
|
|
|
$ |
|
|
|
Cable: |
|
|
|
|
|
$ |
|
|
|
Maint: |
|
|
|
|
|
$ |
|
|
|
Pest Ctl: |
|
|
|
|
|
$ |
|
|
|
Licenses: |
|
|
|
|
|
$ |
|
|
|
Gardener: |
|
|
|
|
|
|
|
|
|
Pool: |
|
| Totals: |
|
|
|
|
|
|
|
Manager: |
|
|
|
|
|
|
|
|
|
Prof Mgt: |
|
| New Tax Base: |
|
Other Income: |
|
#Leased: |
|
Furn Rep: |
|
|
|
|
|
# Garages: |
|
|
|
Other Exp: |
|
|
|
|
|
Laundry Inc: |
|
|
|
|
|
|
|
|
|
Monthly GSI: |
|
|
|
Total: |
|
|
|
|
Projected Rent: |
|
|
|
|
|
| 1st TD: |
|
@ |
|
/Mo. P&I @: |
|
Due: |
|
| Assumable: |
|
Type: |
|
Fee: |
|
Lender: |
|
| 2nd TD: |
|
@ |
|
/Mo. P&I @: |
|
Due: |
|
| Assumable: |
|
Type: |
|
Fee: |
|
Lender: |
|
| Financial Rmrks: |
| #Metres |
|
|
|
|
|
| Water: |
1 |
Gas: |
1 |
Electiricity: |
1 |
| SqFt |
|
|
|
|
|
| Studio SqFt: |
|
1 BR SqFt: |
|
2 BR SqFt: |
|
| 3 BR SqFt: |
|
Approx Sqft: |
|
|
|
|
|
|
|
|
|
| Add,Alt,Repair: |
|
Build Permit: |
|
Rent Cntrl: |
N |
| Total Park Spc: |
3 |
# Park Spc: |
|
# Garages: |
|
| # Carports: |
|
# Patio: |
|
# Drapes: |
|
| # Dishwash: |
|
# Refrig: |
|
# Ranges: |
|
| # Disposals: |
|
# Carpets: |
|
Construct: |
|
| Roof: |
|
Floors: |
|
Heat: |
|
| Tenant Pays: |
CableTV,Elec,Gas |
|
|
El Segundo Real Estate * El Segundo Real Estate and Homes For Sale * Real Estate for sale in El Segundo * Bill Ruane Listings
|
