|
National
City
7 Units - $0/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 4 |
1 |
1 |
0 |
| 3 |
2 |
1 |
0 |
| Gross
Scheduled Income: |
$66,216 |
| Vacancy
Allowance: |
NONE |
| Gross
Operating Income: |
N/A |
| Operating
Expense: |
N/A |
| Net
Operating Income: |
$0 |
| Cap
Rate: |
0 % |
| Gross
Multiplier: |
0 % |
|
El
Cajon
16 Units - $105,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 15 |
1 |
1 |
0 |
| 1 |
2 |
1 |
0 |
| Gross
Scheduled Income: |
$144,900 |
| Vacancy
Allowance: |
NA
|
| Gross
Operating Income: |
$0 |
| Operating
Expense: |
$0 |
| Net
Operating Income: |
$0 |
| Cap
Rate: |
0 % |
| Gross
Multiplier: |
11.6 % |
| 
Encinitas
11 Units - $372,727/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 2 |
Studios |
1 |
0 |
| 1 |
1 |
1 |
0 |
| 6 |
2 |
1 |
0 |
| 2 |
3 |
1 |
0 |
| Gross
Scheduled Income: |
$192,180 |
| Vacancy Allowance:
|
$4,473 |
| Gross
Operating Income: |
n/a |
| Operating
Expense: |
40754 |
| Net Operating
Income: |
155,026 |
| Cap Rate:
|
3.6% |
| Gross
Multiplier: |
21.67% |
|

Lakeside
6 Units - $135,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 6 |
2 |
1 |
0 |
| Gross
Scheduled Income: |
$54,480 |
| Vacancy
Allowance: |
$0 |
| Gross
Operating Income: |
$0 |
| Operating
Expense: |
$0 |
| Net
Operating Income: |
$0 |
| Cap
Rate: |
0
% |
| Gross
Multiplier: |
0 % |
| 
Oceanside
11 Units - $147,700/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 6 |
1
|
1 |
0 |
| 5 |
2 |
1 |
0 |
| Gross
Scheduled Income: |
$115,764 |
| Vacancy
Allowance: |
$3,473 |
| Gross
Operating Income: |
$113,611 |
| Operating
Expense: |
$23,606 |
| Net
Operating Income: |
$90,685 |
| Cap
Rate: |
5.0
% |
| Gross
Multiplier: |
13.9 % |
| 
Oceanside
9 Units - $210,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 1 |
Studio |
1
|
0 |
| 6 |
1 |
1
|
0 |
| 2 |
2 |
1
|
0 |
| Gross
Scheduled Income: |
$91,388 |
| Vacancy
Allowance: |
$2,741 |
| Gross
Operating Income: |
$89,839 |
| Operating
Expense: |
$44,564 |
| Net
Operating Income: |
$45275 |
| Cap
Rate: |
2.4% |
| Gross
Multiplier: |
3.77 % |
|

San
Diego
13 Units - $134,615/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 2 |
Studios |
1 |
0 |
| 9 |
1 |
1 |
0 |
| 2 |
2 |
1 |
0 |
| Gross
Scheduled Income: |
$120,600 |
| Vacancy
Allowance: |
$3,618 |
| Gross
Operating Income: |
$116,982 |
| Operating
Expense: |
$45,500 |
| Net Operating
Income: |
$71,482 |
| Cap Rate:
|
4.08
% |
| Gross
Multiplier: |
14.51
% |
| 
San
Diego
5 Units - $150,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 5 |
1 |
1 |
0 |
| Gross
Scheduled Income: |
$45,000 |
| Vacancy
Allowance: |
$0 |
| Gross
Operating Income: |
$0 |
| Operating
Expense: |
$3000 |
| Net
Operating Income: |
$42,000 |
| Cap
Rate: |
7.0
% |
| Gross
Multiplier: |
9.0 % |
| 
San
Diego
8 Units - $135,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 8 |
2 |
1
|
0 |
| Gross
Scheduled Income: |
$87,900 |
| Vacancy
Allowance: |
$2,637 |
| Gross
Operating Income: |
$85,263 |
| Operating
Expense: |
$29,515 |
| Net
Operating Income: |
$55,748 |
| Cap
Rate: |
5.16
% |
| Gross
Multiplier : |
12.28
% |
|

San
Diego
13 Units - $118,846/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 6 |
1 |
1 |
0 |
| 6 |
2 |
1 |
0 |
| 1 |
3 |
1 |
0 |
| Gross
Scheduled Income: |
$127,980 |
| Vacancy
Allowance: |
N/A |
| Gross
Operating Income: |
N/A |
| Operating
Expense: |
$0 |
| Net
Operating Income: |
$0 |
| Cap
Rate: |
0
% |
| Gross
Multiplier: |
12.6 % |
| 
San
Diego
29 Units - $150,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 1 |
Studios |
1 |
0 |
| 2 |
1 |
1 |
0 |
| 14 |
2 |
1 |
0 |
| 12 |
3 |
1 |
0 |
| Gross
Scheduled Income: |
$259,430 |
| Vacancy
Allowance: |
$5,188 |
| Gross
Operating Income: |
$258,966 |
| Operating
Expense: |
$76,976 |
| Net
Operating Income: |
$181,990 |
| Cap
Rate: |
0
% |
| Gross
Multiplier: |
0 % |
| 
San
Diego
6 Units - $145,833/unit
| # |
Bedroom |
Bath |
Rent $ |
| 0 |
0 |
0 |
0 |
| Gross
Scheduled Income: |
$61,200 |
| Vacancy
Allowance: |
N/A |
| Gross
Operating Income: |
N/A |
| Operating
Expense: |
30% |
| Net
Operating Income: |
$42,840 |
| Cap
Rate: |
0
% |
| Gross
Multiplier : |
0
% |
|

Chula
Vista
5 Units - $150,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 5 |
2 |
1 |
0 |
| Gross
Scheduled Income: |
$54600 |
| Vacancy
Allowance: |
N/A |
| Gross
Operating Income: |
N/A |
| Operating
Expense: |
$9,791 |
| Net
Operating Income: |
$44,809 |
| Cap
Rate: |
6.0
% |
| Gross
Multiplier: |
13.74 % |
| 
Oceanside
7 Units - $340,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 0 |
0 |
0 |
0 |
| Gross
Scheduled Income: |
$97,140 |
| Vacancy
Allowance: |
N/A |
| Gross
Operating Income: |
N/A |
| Operating
Expense: |
$14,400 |
| Net
Operating Income: |
$82,740 |
| Cap
Rate: |
4.87
% |
| Gross
Multiplier: |
0 % |
| 
Oceanside
7 Units - $340,000/unit
| # |
Bedroom |
Bath |
Rent
$ |
| 0 |
0 |
0 |
0 |
| Gross
Scheduled Income: |
$97,140 |
| Vacancy
Allowance: |
N/A |
| Gross
Operating Income: |
N/A |
| Operating
Expense: |
$14,400 |
| Net
Operating Income: |
$82,740 |
| Cap
Rate: |
4.87
% |
| Gross
Multiplier: |
0 % |
|