Daniel Chein
Beacon Real Estate   861 San Bruno Ave West #4   San Bruno, CA 94066
(415) 987-7899   Fax: (415) 859-5898
E-mail me
Photo 1   
Printable Flyer

Bruno Drive
Daly City, CA 94014
Cross Streets: School Street

24 bedrooms 12 bathrooms

Built in 1965
13,011 square feet
Listed at: . $2,200,000

* 12 contemporary units

* Excellent condition

* Each unit with 2 bedrooms 1 bath and one car parking

* Security gate and elevator

* No rent control

* Excellent investment opportunity

* Walking distance to Mission Street

Gross Rent Multiplier: 13.58
Capitalization Rate: 4.87
Net Income:

$107,112

 
Rental Income: $161,880
Gross Sched. Income: $161,880
Vacancy Factor: 3
Vacancy Amount: $4,856
Gross Income: $157,024
Total Expenses: $49,912
Net Income: $107,112

This real estate website design template is Copyrighted © by RealtyDrive.com and may only be used by its current members.