Detailed Income and Expense Report
118 East 1st Street, New York, NY 10009
| Revenue: | ||||
| Unit | Size | Lease Term | Monthly Rent |
|
| Commercial/Deli/Restaurant | Mo/Mo | $12,000 |
||
| Apt. 1 | Floor Through | Mo/Mo | $3,800 |
|
| Apt. 2 | Floor Through | Mo/Mo |  
|
|
| Apt. 3 | 1 BR w/terrace | Under Construction | $2,500 |
|
| Annual Gross Revenue: | $265,200 |
|||
| Expenses: | ||||
| Real Estate Taxes (06/07) | $14,607 |
|||
| Water/Sewer | $3,268 |
|||
| Insurance | $5,000 |
|||
| Electric | $417 |
|||
| Repairs | $2,000 |
|||
| Superintendent | $1,800 |
|||
| Professional | $1,200 |
|||
| Annual Total Expenses: | $28,292 |
|||
| Summary: | ||||
| Gross Annual Revenue: | $265,200 |
|||
| Annual Expenses: | $28,292 |
|||
| Net Annual Income: | $236,908 |
|||
ASKING
PRICE: $4,000,000 |
||||
