Revenues |
|
Rental
Income |
Unit
1 - 2 Bedroom Apt. |
|
$825.00 |
Unit
2 - 2 Bedroom Apt. |
|
$895.00 |
Unit
3 - 2 Bedroom Apt. |
|
$825.00 |
Unit
4 - 2 Bedroom Apt. |
|
$850.00 |
Unit
5 - 1 Bedroom Apt. |
|
$625.00 |
Unit
6 - 2 Bedroom Apt. |
|
$850.00 |
Unit
7 - 1 Bedroom Apt. |
|
$700.00 |
Unit
8 - 1 Bedroom Apt. |
|
$800.00 |
| |
|
|
Garage
#1 - Addit. paid w/ unit #2 |
|
$40.00 |
Garage
#2 - Addit. paid w/ unit #6 |
|
$35.00 |
Garage
# 3 |
|
$65.00 |
Garage
#4 |
|
$70.00 |
Garage
#5 - Incl. w/ Unit #3
Im exchange for Maintenance work |
|
$00.00 |
Garage
#6 - #8
Owners use. |
|
$00.00 |
|
|
|
Total
Current Monthly Revenue |
|
$6580.00 |
Total
Current Annual Revenue |
|
$78,960.00 |
| |
|
|
| Expenses |
|
|
Water
& Sewer |
|
$4100.00 |
Propane
Heat |
|
$6700.00 |
Electric
(common areas) |
|
$778.00 |
Real
Estate Taxes |
|
$7700.00 |
Insurance |
|
$4033.00 |
Trash |
|
$1500.00 |
Management
Fees (owner managed) |
|
$00.00 |
Maint.,
Clean, Paint,
Snow removal, misc. |
|
$1000.00 |
|
|
|
Total
Expenses |
|
$25,811.00 |
|
|
|
Cash
Flow Before Debt Service |
|
$53,149.00 |
