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) |