3345 Arden Way Sacramento, CA 95825 - LoopNetimages2.loopnet.com/.../document.pdf• High Exposure...
Transcript of 3345 Arden Way Sacramento, CA 95825 - LoopNetimages2.loopnet.com/.../document.pdf• High Exposure...
$585,000
For More Information
FOR SALE
3345 Arden Way Sacramento, CA 95825
PDF COMMERCIAL 9381 E. Stockton Blvd., Suite 200 | Elk Grove, CA 95624
916-714-8012 | Fax 916-714-8652 CalBRE #01841831 www.pdfcommercial.com
Retail Investment Property for Sale
• APN: 279-0253-009
• 100% Occupied 3,127 Square Foot Retail Building for Sale
• 3 Existing Long Term Tenants in Place
• Great Investment Value-Added Opportunity
• Zoning: Limited Commercial
• High Exposure Fronting Arden Way Blvd on Watt Ave Corridor
• Situated in a Strong Retail Location along the Arden Way Retail Corridor with 39,100 AADT
Paul Frank916-240-4012 mobile
CalBRE #01112160
Jon Bias916-508-9556 mobile
[email protected] #01998325
Hurley Way
Arden Way
Mo
rse A
ve
Fu
lton
Ave
Alta-Arden Way
Watt A
ve
PDF COMMERCIAL 9381 E. Stockton Blvd., Suite 200 | Elk Grove, CA 95624
916-714-8012 | Fax 916-714-8652 CalBRE #01841831 www.pdfcommercial.com
PROFIT & LOSS STATEMENT (Pro-Forma)
3345 Arden Way Sacramento, CA 95825
2017 2016 2015 2014
INCOME
Rental $45,800.00 $43,950.00 $42,600.00 $41,400.00
Other $0.00 $0.00 $0.00
TOTAL INCOME $45,800.00 $43,950.00 $42,600.00 $41,400.00
EXPENSES
Management Expenses $1,384.00 $1,577.00 $720.00 $570.00
Yard Maintenance $720.00 $720.00 $720.00 $720.00
Painting $0.00 $0.00 $0.00 $0.00
Electricity $940.00 $940.00 $935.00 $815.00
Water and Sewer $629.00 $519.00 $614.00 $798.00
Trash $1,409.00 $1,221.00 $1,431.00 $942.00
Cleaning and Repair $654.00 $571.00 $98.00 $277.00
Pest Control $0.00 $0.00 $0.00 $0.00
Roof Repair $0.00 $400.00 $0.00 $0.00
Floor Coverings $0.00 $0.00 $0.00
Property Taxes $5,142.00 $5,098.00 $5,002.00 $4,976.00
Accountant Fees $150.00 $150.00 $150.00 $150.00
Make Ready Costs $0.00 $0.00 $0.00 $0.00
Insurance $1,900.00 $1,793.00 $1,739.00 $1,626.00
TOTAL OPERATING EXPENSES $12,928.00 $12,989.00 $11,409.00 $10,874.00
TOTAL NET INCOME $32,872.00 $30,961.00 $31,191.00 $30,526.00