Detailed Income and Expense Report
418 East 9th Street, New York, NY 10009
| Revenue: | ||||
| Unit | Size | Status | Lease Term | Monthly
Rent |
| A w/Large Garden | 2 BR | FM | New Tenant | $4,500 |
| B | Studio | RS | 10/31/2010 | $1,219 |
| C | Studio | FM | 08/14/2009 | $1,825 |
| 1A | 2 BR | RS | 02/28/2010 | $614 |
| 1B | 2 BR | FM | New Tenant | $3,950 |
| 2A | 2 BR/conv.3 | FM | 07/31/2009 | $3,875 |
| 2B | 2 BR | FM | 07/31/2009 | $3,875 |
| 3A | 2 BR/conv.3 | FM | 07/15/2010 | $3,400 |
| 3B | 2 BR | RS | 11/30/2009 | $801 |
| 4A w/Gourmet Kitchen | 1 BR | FM | 07/02/2009 | $3,495 |
| 4B | 2 BR | RS | 08/01/2009 | $1,089 |
| 5A | 2 BR/conv.3 | FM | 08/15/2009 | $3,600 |
| 5B | 2 BR | FM | 03/31/2009 | $3,600 |
| Monthly Rental Income: | $35,843 |
|||
| Annual Rental Income: | $430,116 |
|||
| Expenses: | ||||
| Real Estate Taxes (07/08) | $48,298 |
|||
| Water/Sewer | $5,166 |
|||
| Insurance | $6,694 |
|||
| Gas & Electric | $16,632 |
|||
| Repairs | $7,150 |
|||
| Superintendent | $3,600 |
|||
| Professional | $3,223 |
|||
| Supplies | $800 |
|||
| Annual Total Expenses: | $91,562 |
|||
| Summary: | ||||
| Gross Annual Revenue: | $430,116 |
|||
| Annual Expenses: | $91,562 |
|||
| Net Annual Income: | $338,554 |
|||
ASKING
PRICE: $5,900,000 |
||||
CAP
Rate: 5.74% |
||||
