| Potential Gross Revenue (2019-07-15) |
|
|
| Residential |
$25,380 |
|
| Commercial |
|
|
| Parking/Garages |
|
|
| Other |
|
|
| Total |
$25,380 |
|
| Vacancy Rate and Bad Debt |
|
|
| Residential |
|
|
| Commercial |
|
|
| Parking/Garages |
|
|
| Other |
|
|
| Total |
|
|
| Effective Gross Revenue |
$25,380 |
|
| Operating Expenses |
|
|
| Municipal Taxes (2019) |
$3,952 |
|
| School Taxes (2019) |
$865 |
|
| Infrastructure Taxes |
|
|
| Business Taxes |
|
|
| Water Taxes |
|
|
| Energy – Electricity |
|
|
| Energy – Heating Oil |
|
|
| Energy – Gas |
|
|
| Elevator(s) |
|
|
| Insurance |
|
|
| Cable (TV) |
|
|
| Superintendant |
|
|
| Sanitary Container |
|
|
| Snow Removal |
|
|
| Maintenance |
|
|
| Equipment (Rental) |
|
|
| Common Expenses |
|
|
| Management/Administration |
|
|
| Garbage |
|
|
| Lawn |
|
|
| Advertizing |
|
|
| Security |
|
|
| Recovery of expenses |
|
|
| Total |
$4,817 |
|
| Net Operating Revenue |
$20,563 |
|
|
|
| Number of Units |
| Residential |
|
| Type |
Number |
| 6 ½ |
1 |
| 10 ½ |
1 |
| Total |
2 |
| Commercial |
|
| Type |
Number |
| Other |
|
| Type |
Number |
|
Monthly Revenue (residential) – 2 unit(s)
|
| Apt. No. |
7101 |
End of Lease |
2020-06-30 |
Included in Lease |
Heating, Electricity |
| No. of Rooms |
10 |
Monthly Rent |
$1,265 |
|
|
| No. of Bedrooms |
4 |
Rental value |
|
Excluded in Lease |
|
| No. Bath/PR |
2+0 |
Features |
|
|
|
| Washer/Dryer (inst.) |
Yes |
No. of Parking Spaces |
|
|
|
|
|
| Apt. No. |
7103 |
End of Lease |
2020-06-30 |
Included in Lease |
|
| No. of Rooms |
6 |
Monthly Rent |
$850 |
|
|
| No. of Bedrooms |
3 |
Rental value |
|
Excluded in Lease |
|
| No. Bath/PR |
1+0 |
Features |
|
|
|
| Washer/Dryer (inst.) |
Yes |
No. of Parking Spaces |
|
|
|
|
| Annual Potential Gross Revenue |
$25,380 (2019-07-17) |
