Detailed Property Information

Income Summary

Data last updated on: 9/24/2024     Ownership current as of: 9/23/2024     Tax Year: 2024
REID 6804205086000

PIN # 6804-20-5086

Location Address Property Description
1345 Jonestown RD SOUTH FORK ASST LIVING LO:006 BL:3899 BU:1
   
Property Owner Owner's Mailing Address
DP REAL ESTATE INVESTMENTS LLC
3011 TOWNSGATE RD STE 220
WESTLAKE VILLAGE CA 91361
Parcel
Buildings
Misc Improvements
Land
Income
Deeds
Notes
Sales
Photos
Tax Bill
Map
Income Modeling
Income Model Type
Income Location Average
Economic Year Built
Potential Gross Income (PGI)
DescriptionMeasurementUnit QuantityAnnual Unit IncomeAnnual PGI
Asst Living-PrivateUNITS 4 $51,600.00 $206,400.00
Asst Living-Semi PrivUNITS 54 $26,400.00 $1,425,600.00
Memory Care-Semi PrivUNITS 20 $38,400.00 $768,000.00


Total Units 78
Total Sqft 0
Total Potential Gross Income $2,400,000.00
Total Potential Gross Income Override $0.00
 
Effective Gross Income (EGI)   NET Expenses

Deductions Total $120,000.00
     Deductions Total (% of PGI) 5.000%
Misc Income $0.00
     Misc Income (% of PGI) 0.000%
Total Effective Gross Income $2,280,000.00
 
Total Expenses $1,824,000.00
Total Expenses Override $0.00
NET Income $456,000.00
     Percentage of PGI 19.000%
     Percentage of EGI 20.000%
 
Final Value

Income Method Overall Rate
Rate Used 0.087500


Total Value $5,211,428.57
Excess Land $0.00
Furniture, Fixtures, & Equipment $0.00
Additional Buildings $0.00
Supporting Parcels $0.00
Final Value $5,211,400.00
Final Value Override $0.00