15 Unit Apartment Building For Sale in South Lake Tahoe
969 Brockway Ave Units 1-15
Centrally located 15 unit apartment building adjacent to the main bus line. This fully occupied property produces $109,500 in gross annual income. There are 5 two bedroom/ one bath units, 9 one bedroom/ one bath units, and a studio unit in this building. Recent upgrades include a new high efficiency common water heater, new fence, and a new roof on the duplex building. The tenants love the common area which is fully fenced with grass and irrigation for BBQ’s. This is a great investment property in South Lake Tahoe!
969 Brockway Expense Information
- Insurance $400
- Taxes $750 (prop 13)
- Refuse $400
- Water/sewer $804
- Gas $200
- Electricity $150
- Management $435
- Supplies $150
- Maintenance $250
Total Monthly Expenses = $3446 x 12 months = $41,350
Annual Income $108,180
Less 5% vacancy ($5400) = $102,780
Plus coin laundry $1,320
Less expenses ($41,350)
Net Operating Income= $62,750 and the Cap Rate is 7.2%
Type Monthy Rent
- #1 – 2br/1 bath $725
- #2- 1br/1 bath $585
- #3- 2br/1 bath $665
- #4- 1br/ 1 bath $585
- #5- 2br/ 1 bath $625
- #6- 1br/ 1 bath $585
- #7- 1br/ 1 bath $585
- #8- 1br/ 1 bath $585
- #9- 1br/ 1 bath $585
- #10-1br/ 1 bath $585
- #11-1br/ 1 bath $575
- #12-2br/ 1 bath $700
- #13-Studio $395
- #14-1br/ 1 bath $585
- #15-2br/ 1 bath $650
Fore more information on this apartment building for sale in South Lake Tahoe please call Brent Johnson today!