Potential Gross Revenue (2018-07-01) |
|
|
Residential |
$29,100 |
|
Commercial |
|
|
Parking/Garages |
|
|
Other |
|
|
Total |
$29,100 |
|
Vacancy Rate and Bad Debt |
|
|
Residential |
|
|
Commercial |
|
|
Parking/Garages |
|
|
Other |
|
|
Total |
|
|
Effective Gross Revenue |
$29,100 |
|
Operating Expenses |
|
|
Municipal Taxes (2018) |
$3,400 |
|
School Taxes (2017) |
$713 |
|
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 |
$4,113 |
|
Net Operating Revenue |
$24,987 |
|
|
|
Number of Units |
Residential |
|
Type |
Number |
2 ½ |
1 |
3 ½ |
2 |
6 ½ |
1 |
Total |
4 |
Commercial |
|
Type |
Number |
Other |
|
Type |
Number |
|
|
|
|
Monthly Revenue (residential) – 4 unit(s) |
|
Apt. No. |
7618 |
End of Lease |
2019-06-30 |
Included in Lease |
|
No. of Rooms |
6 |
Monthly Rent |
$870 |
|
|
No. of Bedrooms |
3 |
Rental value |
|
Excluded in Lease |
|
No. Bath/PR |
1+0 |
Features |
|
|
|
Washer/Dryer (inst.) |
Yes |
No. of Parking Spaces |
|
|
|
|
|
Apt. No. |
7620 |
End of Lease |
2019-06-30 |
Included in Lease |
|
No. of Rooms |
3 |
Monthly Rent |
$550 |
|
|
No. of Bedrooms |
1 |
Rental value |
|
Excluded in Lease |
|
No. Bath/PR |
1+0 |
Features |
|
|
|
Washer/Dryer (inst.) |
Yes |
No. of Parking Spaces |
|
|
|
|
|
Apt. No. |
7622 |
End of Lease |
2019-06-30 |
Included in Lease |
|
No. of Rooms |
3 |
Monthly Rent |
$570 |
|
|
No. of Bedrooms |
1 |
Rental value |
|
Excluded in Lease |
|
No. Bath/PR |
1+0 |
Features |
|
|
|
Washer/Dryer (inst.) |
Yes |
No. of Parking Spaces |
|
|
|
|
|
Apt. No. |
7618 A |
End of Lease |
2018-07-01 |
Included in Lease |
|
No. of Rooms |
2 |
Monthly Rent |
$435 |
|
|
No. of Bedrooms |
0 |
Rental value |
|
Excluded in Lease |
|
No. Bath/PR |
1+0 |
Features |
|
|
|
Washer/Dryer (inst.) |
|
No. of Parking Spaces |
|
|
|
|
|
Annual Potential Gross Revenue |
$29,100 (2018-07-01) |
|
|
Features |
|
|
|
Sewage System |
Municipality |
Loading Platform |
|
Water Supply |
Municipality |
Rented Equipment (monthly) |
|
Foundation |
Concrete blocks |
Renovations |
Heating – 2012, Kitchen – 2010, Fenestration – 2012, Floor – 2012, Bathroom – 2012, Basement – 2012 |
Roofing |
Asphalt shingles |
Pool |
|
Siding |
Brick |
Parking |
Driveway (4), Garage (1) |
Dividing Floor |
Concrete |
Driveway |
Asphalt |
Windows |
Aluminum |
Garage |
Single width |
Window Type |
Sliding |
Carport |
|
Energy/Heating |
Electricity |
Lot |
|
Heating System |
Electric baseboard units |
Topography |
|
Floor Covering |
Concrete |
Distinctive Features |
|
Basement |
6 feet and more, Finished basement |
Water (access) |
|
Bathroom |
|
View |
|
Washer/Dryer (installation) |
in every apt. (Other) |
Proximity |
Highway, Metro, Public transportation |
Fireplace-Stove |
|
Environmental Study |
|
Kitchen Cabinets |
Wood |
Energy efficiency |
|
Equipment/Services |
|
Occupancy |
|