4444
49th Street,
San Diego,
California
CA
92115
$2,300,000 Price
ACTIVE Status
5,747 SqFt
220008726 Listing ID
Schedule Showing
Virtual Tour
Status ACTIVE
County San Diego
Property Type Commercial-Residential Income
Commercial-Residential Income
Primary Features
County:
San Diego
Price Before Reduction:
2600000
Price Reduction Date:
2022-05-20T00:09:29+00:00
Property Type:
Commercial-Residential Income
Interior
Number of Baths (1):
1
Number of Bedrooms (1):
1
Number of Stories:
2
SqFt of Improvement:
4216
External
Entry Only:
No
Number of Buildings:
1
Number of Units:
8
Number of Units (1):
8
Parking Spaces Total:
8
Projected Gas & Electric:
1642
Location
Country:
United States
Market Area:
Metro Uptown
Zip/Area:
SAN DIEGO (92115)
Additional
Age:
1960
Amenities:
Other/Remarks
Class:
COMMERCIAL-RES INCOME
Have:
Real Estate
Mandatory Remarks:
None Known
Financial
Actual Cash Flow:
12725
Actual Gardener Expense:
600
Actual Gas & Electric Expense:
1642
Actual Gross Operating Income:
116424
Actual Gross Scheduled Income:
119616
Actual Insurance F&L Expense:
2500
Actual Maintenance Expense:
5103
Actual Operating Expense:
52571
Actual Other Expense:
1000
Actual Other Income:
396
Actual Pest Control Expense:
320
Actual Property Management Expense:
5821
Actual Taxes Expense:
28436
Actual Total Expense:
52571
Actual Total P&I Pay:
51128
Actual Trash Expense:
1892
Actual Vacancy & Credit Loss:
3588
Actual Water/Sewer Expense:
5821
Cap Rate Actual:
2.78
Cap Rate Projected:
7.06
Gross Equity:
2300000
Gross Multiplier:
19.23
Price/Unit:
287500
Projected Annual P & I Expense:
51128
Projected Cash Flow:
111280
Projected F&L Insurange Expense:
2500
Projected Gardener Expense:
600
Projected Gross Multiplier:
10.22
Projected Gross Operating Income:
220166
Projected Gross Scheduled Income:
225120
Projected Maintenance Expense:
5103
Projected Net Income:
162408
Projected Operating Expense:
57758
Projected Other Expense:
1000
Projected Other Income:
1800
Projected Pest Expense:
320
Projected Prop Management Expense:
11008
Projected Taxes Expense:
28436
Projected Total Expense:
57758
Projected Trash Expense:
1892
Projected Vacancy & Credit Los:
6754
Projected Water/Sewer Expense:
5257
Sale/Rent:
For Sale
Sales Restrictions:
Other/Remarks
Short Sale:
no
Unit Rent (1):
1246
Unit Rent Total (1):
9968
Zoning Info
Area Info
Contact - Listing ID 220008726
Gloria Roma
N/A
San Diego, CA 92108
Phone: 619-993-3734
Data services provided by IDX Broker
