4005 Searle Ave
48 Units - 10 vacant
2020 Gross Income: $26,484
2020 Net Income: $20,229
Gross Potential @ Market Rents $49,020
30% Expense Ratio NOI $34,314
25% Expense Ratio NOI $36,765
UNITS / Market Rents
13 (10x15 ) drive up $90
3 (10x10 ) drive up $80
15 (10x10 ) Interior $85
10 (5x10) climate control $85
1 (10x10) climate control $100
6 (5x10) Interior $75
MONTHLY
$ 1,170
$ 240
$ 1,275
$ 850
$ 700
$450
Total: $49,020
ANNUAL
$ 14,040
$ 2,880
$ 15,300
$ 10,200
$ 7,200
$5,400
© Copyright Commercial Buyers Club
