Sold: $420,000 | 45631 Portola, Palm Desert
/Duplex. 2500 + square feet.
$2400 month GSI
2 bed. 2 ba., fireplace, private back patio and side yard, 2 car garage, washer and dryer hookup.
Directly Across from Award Winning Washington Charter School.
Address:
45631 Portola
Palm Desert, Ca. 92260
Monthly | Annually | Projected/Actual | |
|---|---|---|---|
Gross Rents |
$2,400 |
$28,800 |
|
Vacancy and Credit Loss |
$120 |
$1,440 |
5% reflects market vacancy rate |
Gross Operating Income |
$2,280 |
$27,360 |
|
Advertising |
$0 |
||
Cleaning |
$0 |
||
Gardening |
$100 |
$1,200 |
Actual |
Sewer |
$49 |
$588 |
Actual |
Insurance |
$175 |
$2,100 |
From Owner |
Legal Fees |
$0 |
||
Licenses and Permits |
$0 |
||
Pest Control |
$0 |
||
Repairs and Maint. |
$100 |
$1,200 |
Projected |
Pool Service |
$0 |
||
Property Taxes |
$436 |
$5,232 |
|
Property Management |
$182 |
$2,189 |
at 8% of GOI |
Utilities: |
|||
Trash |
$23 |
$276 |
From Owner |
Water |
$38 |
$456 |
From Owner |
Gas and Electric |
$0 |
||
Total Operating Expenses |
$1,103 |
$13,241 |
|
Net Operating Income |
$1,177 |
$14,119 |
|
List Price: $439,000
Status: Sold
Sold Price: $420,000