|
ABOUT THE BUILDING
Situated in a prime Cow Hollow location, surrounded by
glorious, mature Magnolia trees, this 1930s Mediterranean thirteen unit investment
building features spectacular unobstructed vistas across the San Francisco Bay to the
Golden Gate Bridge, Palace of Fine Art, Marin headlands, Alcatraz, and downtown City
lights. Impeccably maintained throughout 3 levels of comfortable living space and 2
separate garage levels, this trophy property presents 3 studios, 7 one bedroom units, 2 two
bedroom/two bath apartments, and 1 three bedroom/three bath penthouse with vaulted
ceilings, fireplace and a private view terrace.
Highlighting the buildings sophisticated ambiance is the elegant lobby appointed with
gold leafed ceilings, classical crown moldings, elegant plaster framed mirrors, an elevator
and period tile floors. Additionally this building offers steam heat, fireplaces,
individual gas and electric meters, pre-wired Cable TV, hardwood floors, balconies, and a
modern telephone intercom system.
RENT ROLL
UNIT |
SIZE |
RENT |
PARKING |
VACANCY |
TOTAL |
101 |
1BD/1BA |
|
INCLUDED |
VACANT |
$2,400 |
102 |
STUDIO |
|
|
|
$1,300 |
103 |
2BD/2BA |
$4,116 |
INCLUDED |
|
$4,116 |
104 |
1BD/1BA |
$2,058 |
$147 |
|
$2,205 |
105 |
STUDIO |
$1,500 |
|
|
$1,500 |
201 |
1BD/1BA |
$2,500 |
$400 |
|
$2,900 |
202 |
1BD/1BA |
|
INCLUDED |
VACANT |
$2,800 |
203 |
2BD/2BA |
$2,861 |
|
|
$2,861 |
204 |
1BD/1BA |
|
INCLUDED |
VACANT |
$4,000 |
205 |
STUDIO |
|
|
|
$1,852 |
301 |
1BD/1BA |
$2,506 |
$513 |
|
$3,020 |
302 |
1BD/1BA |
|
INCLUDED |
VACANT |
$2,800 |
303 |
3BD/3BA |
|
INCLUDED |
4/31/01 |
$12,000 |
Monthly Scheduled Income $ 43,754.00
Annual Scheduled Income $525,048.00
ESTIMATED INCOME & EXPENSE STATEMENT
Property Taxes (1.139%) |
$88,273 |
Management Fee |
$4,746 |
Janitorial |
$888 |
Gas & Electric |
$5,320 |
Water |
$1,198 |
Trash Collection |
$1,140 |
Insurance (Estimated) |
$10,000 |
Miscellaneous |
$12,867 |
Estimated Expenses $124,432
|