| $ | % | Per Unit | Notes | |
|---|---|---|---|---|
| Revenue - Residential | 55,200$ | 41% | 27,600$ | |
| Revenue - Commercial | 78,799$ | 59% | 39,399$ | |
| Revenue - Garage | 0$ | 0% | 0$ | |
| Revenue - Parking | 0$ | 0% | 0$ | |
| Revenue - Laundry | 0$ | 0% | 0$ | |
| Revenue - Storage | 0$ | 0% | 0$ | |
| Revenue - Other | 0$ | 0% | 0$ | |
| Revenue - Other | 0$ | 0% | 0$ | |
| GROSS POTENTIAL REVENUE | 133,999$ | 100% | 66,999$ | |
| Vacancies - Residential | 1,656$ | 3% | 828$ | Normalized |
| Vacancies - Commercial | 3,940$ | 5% | 1,970$ | Normalized |
| Vacancies - Parking | 0$ | 0% | 0$ | |
| GROSS EFFECTIVE REVENUE | 128,403$ | 96% | 64,201$ |
| $ | % | Per Unit | Notes | |
|---|---|---|---|---|
| Taxes - Municipal | 20,513$ | 16% | 10,257$ | 2021 invoice |
| Taxes - School | 1,302$ | 1% | 651$ | 2021-2022 invoice |
| Taxes - Water | 0$ | 0% | 0$ | |
| Taxes - Garbages | 0$ | 0% | 0$ | |
| Taxes - Special | 0$ | 0% | 0$ | |
| Natural Gas | 0$ | 0% | 0$ | |
| Electricity | 1,987$ | 1.6% | 994$ | Owner pays electricity for 1388 |
| Insurance | 6,553$ | 5.1% | 3,277$ | |
| Lawn Care / Snow Removal | 0$ | 0% | 0$ | |
| Garbage Removal | 0$ | 0% | 0$ | |
| Internet | 1,130$ | 0.9% | 565$ | Owner pays internet for 1388 |
| Alarm | 0$ | 0% | 0$ | |
| Telephone / Intercom | 0$ | 0% | 0$ | |
| Contract - Extermination | 0$ | 0% | 0$ | |
| Maintenance & Repairs | 1,000$ | 0.8% | 500$ | Normalized |
| Reserve - Fridges & Stoves | 200$ | 0.2% | 100$ | Normalized |
| Superintendant - Janitor | 600$ | 0.5% | 300$ | Normalized |
| Administration | 6,420$ | 5% | 3,210$ | Normalized |
| Other Expense | 0$ | 0% | 0$ | |
| TOTAL EXPENSES | 39,705$ | 30.9% | 19,853$ | |
| NET REVENUE | 88,697$ | 69.1% |
| Type | Units | % | Avg | Annual $ | % | |
|---|---|---|---|---|---|---|
| Studio | 1 ½ | 0 | 0% | 0$ | 0$ | 0% |
| Alcove | 2 ½ | 0 | 0% | 0$ | 0$ | 0% |
| 1 bdrm | 3 ½ | 0 | 0% | 0$ | 0$ | 0% |
| 2 bdrm | 4 ½ | 0 | 0% | 0$ | 0$ | 0% |
| 3 bdrm | 5 ½ | 0 | 0% | 0$ | 0$ | 0% |
| 4 bdrm + | 6 ½ + | 2 | 100% | 2,300$ | 55,200$ | 100% |
| Total | 6.50 | 2 | 2,300$ | 55,200$ | ||
| Type | Size | Units | Annual $ | $/sq.ft |
|---|---|---|---|---|
| Commercial Space | 2800 | 1 | 78,799$ | 28.14 $ |
| Total | 2800 | 1 | 78,799$ | 28.14 $ |
Please register to access exclusive new content.