📸 21 photosInside the renovation, as the seller walked us through it: Bruce hardwood through the office lobby front and back, Carrera marble in the kitchens and bathrooms, green-and-cream octagon marble flooring, Juliet balconies across the second floor, a brand-new back kitchen plus a new bathroom and shower, and tuck-pointed masonry outside. That's his account of the work (see note 6) — the photos above show the finishes; every before-renovation shot from his package has been left out so you're seeing the building as it stands.
Most "cash-flowing" buildings at this price come with a rehab bill, a vacancy, or a tenant problem attached. This one arrives finished, full, and paying.
| Key Numbers (at asking price) |
|---|
| Cash Flow | Monthly | Annual |
|---|
| Unit | Type | Approx SF | Rent / Mo | Lease |
|---|---|---|---|---|
| 1st Floor — Commercial Office | Office (real-estate brokerage tenant) | ~1,850 | $1,500 | 3-year lease, 2 years in |
| 2nd Floor — Front Unit | Residential 2BR / 1BA | ~800 | $1,350 | Annual lease |
| 2nd Floor — Back Unit | Residential 2BR / 1BA | ~1,200 | $1,400 | Annual lease |
| Total | 3 units · ~4,000 SF | $4,250 | $51,000 / yr |
| Line Item | Monthly | Annual |
|---|---|---|
| Gross scheduled rent | $4,250 | $51,000 |
| Property taxes | ($200) | ($2,400) |
| Insurance | ($483) | ($5,800) |
| Property management (8% of gross rent) | ($340) | ($4,080) |
| Utilities — paid by tenants (individually metered) + sewer/water/trash reimbursed | $0 | $0 |
| Net Operating Income | $3,227 | $38,720 |
The Deal Meter above compares pre-tax returns. Real estate wins a second time on the tax side — interest from a savings account, CD, or money market is taxed as ordinary income with nothing to offset it, while an income property generates paper losses that can shelter the cash it pays you.
Rent roll · leases · P&L · title work · photos package. Text or email with the deal code CLAY605 and we'll send the file room same-day.
Create your free Buyer Vault account to open the full deal — numbers, 21 photos, comps and the file room. Takes about 30 seconds, then you land right back here.
Create my free account I already have one — sign in