Rental Income Statement.
189 East 3rd Street, New York, NY 10009. Block: 399/Lot: 43
| Revenue: | ||||
| Unit | Size |
Status |
Lease Term | Monthly
Rent |
| Comm / Bar / Restaurant | 12/31/08 | $8,240 |
||
| 1 | Studio |
RS |
07/31/09 | $622 |
| 2 | Conv.
2BR |
FM |
07/31/09 | $2,325 |
| 3 | 2
BR |
FM |
New Tenant | $2,800 |
| 4 | Studio |
FM |
04/04/09 | $1,600 |
| 5 | Conv.
2BR |
RS |
07/31/09 | $603 |
| 6 | 2
BR |
RS |
03/31/10 | $1,587 |
| 7 | Conv.
1BR |
RS |
06/30/10 | $1056 |
| 8 | Conv.
2BR |
RS |
07/31/09 | $599 |
| 9 | 2
BR |
RS |
01/31/10 | $2,114 |
| 10 | Conv.
1BR |
RS |
05/31/09 | $1,090 |
| 11 | 1
BR |
RS |
07/31/09 | $720 |
| 12 | 2
BR |
RS |
07/31/09 | $603 |
| 13 | Conv.
1BR |
RS |
11/30/09 | $992 |
| 14 | Conv.
2BR |
FM |
07/14/09 | $2,400 |
| 15 | 2
BR |
RS |
07/31/09 | $717 |
| 16 | Conv.
1BR |
RS |
02/28/09 | $1,654 |
| Monthly Rental Income : | $29,722 |
|||
| Annual Gross Revenue: | $356,664 |
|||
| Expenses: | ||||
| Real Estate Taxes (06/07) | $50,863 |
|||
| Water/Sewer | $7,129 |
|||
| Insurance | $5,300 |
|||
| Gas & Electric | $23,902 |
|||
| Repairs | $8,800 |
|||
| Super | $5,200 |
|||
| Professional | $1,000 |
|||
| Supplies | $789 |
|||
| Annual Total Expenses: | $102,983 |
|||
| Summary: | ||||
| Gross Annual Revenue: | $356,664 |
|||
| Annual Expenses: | $102,983 |
|||
| Net Annual Income: | $253,681 |
|||
ASKING
PRICE: $4,900,000 |
||||
CAP
Rate: 5.18% |
||||
