| Parcel Size: | .12 Acres |
| 5,304 SqFt |
| Type of Lse: | Fsg | Motivation: | Want: | ||||
| Mnthly Rent: | $4,784 | Lse Deposit: | % Lease: | Lease/Sqft: | $2.33 | ||
| W/Prsnt Own: | AvgCustCount: | Tot Assets: | HowLng Est.: | ||||
| TotalAnn Exp: | Adj Net Inc: | TotPr Incl.: | Total Liabilit.: | ||||
| %R.O.I: | |||||||
| GSI: | $45,000 |
| Total Bldg SQFT: | 3,272 |
| TG#: | 602B7 |
| Year Built: | 1908 |
| Gross Sched Income: | $45,000 | Operating Exp: | $1,369 | Net Operating Income: | $43,631 |
| Total Annual Op Exp: | $1,369 | Monthly GSI: | $3,825 | ||
| Sep Water Mtrs: | 1 | Sep Gas Meter: | 4 | Sep Electric Mtrs: | 4 |
| Total Pkng: | 4 | # of Garages: | 2 |
| Gross Sched Income: | $54,000 | Tax Area: | Water: | ||
| Vacancy Allow: | Tax Rate Yr: | Tax Rate: | |||
| Gross Oper Income: | Land: | Fee | |||
| Operating Exp.: | $9,000 | Improvements: | |||
| Net Oper Income: | $45,000 | Personal Prop. $: | |||
| Loan Payment: | Total: | $9,000 | |||
| Gross Spend Income: | Legal: Lot#: | 3-6 | Blk#: | Trac#: 6824 | |
| CAP Rate: | % | Gross Multiplier: |
| Total Mo Gross Sched Income: | $4500/Mo | ||
| |
| Features: | Air Conditioning,Automotive/Service Stations,Fee Land |
| Description: | Fabulous Prime location, busy Commercial Area with high Visibility & heavy traffic, Land Value, Commercial Property With New Zoning Changed From C-3 To Mixed-Use Corridor/Residential (Mu-C/R). Located at Corner of Glendon & Del Mar Ave. Just off The Interstate 10 Freeway and South of Valley Blvd. Ideal for Investment / Development Opportunities, perfect for mixed use project, Lots of Potential! The Address Currently Used is 1961; Property profile Address Is 1975 South Del Mar Ave. Building has been Remodeled and/or Upgraded In 1996. Tenant has Leasehold for less than six months and doing Business as Automotive Repair. Please Drive By Only, Do Not disturb Tenant. |
| Units: | 10 |
| Price/Unit: | |
| GSI: | $91,320 |
| Total Bldg SQFT: | 3,896 |
| TG#: | 636D2 |
| Year Built: | 1961 |
| Financial Analysis | ||||||||||||||||||||||||
| ||||||||||||||||||||||||
| Total Bldg Sqft: | 3,088 |
| Leasable Sqft: | 3,088 |
| Year Built: | 1972 |
| Land Dimension: | Land Sqft: | 24,773 | Total Available Sqft: | Parking Space: | 20 | ||
| # of Bldgs: | # of Units: | Constructions: | Brick,Metal | Parking Space Desc: |
| Total Bldg SQFT: | 2,660 |
| TG#: | 636F2 |
| Year Built: | 2785 |
| Gross Sched Income: | $ | Operating Exp: | $ | Net Operating Income: | $ |
| Total Annual Op Exp: | $ | Monthly GSI: | $3,400 | ||
| Sep Water Mtrs: | 2 | Sep Gas Meter: | 2 | Sep Electric Mtrs: | 2 |
| Total Pkng: | 2 | # of Garages: | 2 |
Total Bldg Sqft: | 44,533 |
| Leasable Sqft: | 44,533 |
| Year Built: | 1991 |
| Land Dimension: | Land Sqft: | Total Available Sqft: | Parking Space: | 105 | |||
| # of Bldgs: | # of Units: | Constructions: | Parking Space Desc: | Ons | |||
| Water Source: | Roof: |
| GSI: | $34,800 |
| Total Bldg SQFT: | 1,799 |
| Gross Sched Income: | $34,800 | Operating Exp: | $3,000 | Net Operating Income: | $34,800 |
| Total Annual Op Exp: | $ | Monthly GSI: | $2,900 | ||
| Sep Water Mtrs: | 1 | Sep Gas Meter: | 2 | Sep Electric Mtrs: | 2 |
| Total Pkng: | 4 | # of Garages: | 0 |
| Total Bldg Sqft: | 1,900 |
| Leasable Sqft: | 1,900 |
| Year Built: | 1945 |
| Land Dimension: | Land Sqft: | 11,936 | Total Available Sqft: | Parking Space: | 20 | ||
| # of Bldgs: | 1 | # of Units: | Constructions: | Block |
| Units: | 3 |
| Price/Unit: | $241,667 |
| GSI: | $43,200 |
| Total Bldg SQFT: | 2,276 |
| Gross Sched Income: | $43,200 | Operating Exp: | $12,096 | Net Operating Income: | $31,104 |
| Total Annual Op Exp: | $12,096 | Monthly GSI: | $3,600 | ||
| Sep Water Mtrs: | 1 | Sep Gas Meter: | 3 | Sep Electric Mtrs: | 3 |
| Total Pkng: | 6 | # of Garages: | 2 |
| Units: | 2 |
| Price/Unit: | |
| GSI: | $33,960 |
| Total Bldg SQFT: | 1,684 |
| Gross Sched Income: | $33,960 | Operating Exp: | $5,000 | Net Operating Income: | $28,960 |
| Total Annual Op Exp: | $5,000 | Monthly GSI: | $2,830 | ||
| Sep Water Mtrs: | 1 | Sep Gas Meter: | 2 | Sep Electric Mtrs: | 2 |
| Total Pkng: | 6 | # of Garages: | 1 |
| Property Description: |
| **Price Reduce!! (From $678,000)** Big Lot Size:8965 S/F. Convenience Location, Walking Distance To Any Restaurants, Markets And Garvey Ave. 3040 2 Bedroom Plus One Play Room, (Currently Use As One Bedroom 12x18). Brand New Remodel And Brand New Appliances. Great Potential Income Property. |
| GSI: | $284,880 |
| Total Bldg SQFT: | 18,760 |
| Gross Sched Income: | $284,880 | Operating Exp: | $91,953 | Net Operating Income: | $192,927 |
| Total Annual Op Exp: | $91,953 | Monthly GSI: | $23,740 | ||
| Sep Water Mtrs: | 1 | Sep Gas Meter: | 33 | Sep Electric Mtrs: | 33 |
| Total Pkng: | 47 | # of Garages: | 32 |
| Units: | 3 |
| Price/Unit: | |
| GSI: | $3,150 |
| Total Bldg SQFT: | 1,554 |
| TG#: | 636E4 |
| Year Built: | 1938 |
| Gross Sched Income: | $3,150 | Operating Exp: | $500 | Net Operating Income: | $2,650 |
| Total Annual Op Exp: | $500 | Monthly GSI: | $3,150 | ||
| Sep Water Mtrs: | 0 | Sep Gas Meter: | 3 | Sep Electric Mtrs: | 3 |
| Total Pkng: | 5 | # of Garages: | 0 |
| GSI: | $145,080 | ||||||||||||||||||||||||||||
| Total Bldg SQFT: | |||||||||||||||||||||||||||||
| TG#: | 641H2 | ||||||||||||||||||||||||||||
Property Description: 1 House And 10 Units In Ontario On Major Street. C Zoned. Large Lot - Almost 1 Acre. Low Rent. Actual Rent: $105,480 And Low Expenses (Tenant Pays Water, Gas, Electricity). Per Seller, Build Mixed Use Property (Retail And Residential), 100+ Unit Hotel Units, New Apartments Or Senior Citizens Complex. Buyer To Verify With City Regarding Usage. |
