|
![]() |
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$158,064
![]() |
$10.83
![]() |
Other Income |
$29,069
![]() |
$1.99
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$187,133
![]() |
$12.82
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$48,479
![]() |
$3.32
![]() |
Net Operating Income |
$138,654
![]() |
$9.50
![]() |
Gross Rental Income | |
---|---|
Annual | $158,064 |
Annual Per SF | $10.83 |
Other Income | |
---|---|
Annual | $29,069 |
Annual Per SF | $1.99 |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $187,133 |
Annual Per SF | $12.82 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses | |
---|---|
Annual | $48,479 |
Annual Per SF | $3.32 |
Net Operating Income | |
---|---|
Annual | $138,654 |
Annual Per SF | $9.50 |
TENANT | INDUSTRY | SF OCCUPIED | RENT/SF | LEASE END | ||
Santa Rosa Auto Parts | Retailer | 14,592 SF | $0.90 | Apr 2028 |
COLLECTION STREET | CROSS STREET | TRAFFIC VOLUME | YEAR | Distance |
---|---|---|---|---|
Santa Rosa Ave | Petaluma Hill Rd, NE | 21,177 | 2022 | 0.12 mi |
Santa Rosa Ave | Flower Ave, S | 26,370 | 2022 | 0.14 mi |
Petaluma Hill Rd | Frazier Ave, SE | 12,415 | 2022 | 0.14 mi |
Redwood Hwy | State Rte 12, N | 158,655 | 2020 | 0.19 mi |
Redwood Hwy | State Hwy12, N | 151,983 | 2022 | 0.19 mi |
101 | State Rte 12, N | 143,000 | 2018 | 0.19 mi |
Santa Rosa Ave | Earle St, S | 34,251 | 2022 | 0.25 mi |
S A St | Bosley St, NE | 11,547 | 2022 | 0.26 mi |
State Rte 12 | Santa Rosa Ave, E | 79,727 | 2022 | 0.28 mi |
Santa Rosa Ave | State Hwy12, S | 26,334 | 2022 | 0.29 mi |
Parcel Numbers | 038-111-057, 038-111-048 | Improvements Assessment | $1,814,156 (2022) |
Land Assessment | $1,963,552 (2022) | Total Assessment | $3,777,708 (2022) |