You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
RENT ROLL: ACTUAL<br />
Financial Overview<br />
Address Gross Rentable SF Monthly Rent Annual Rent RPSF<br />
<strong>1414</strong> <strong>Utica</strong> <strong>Ave</strong>nue<br />
Blend of Ground Floor and Below Grade Space 10,080 $ 19,333 $ 232,000 $ 23<br />
<strong>1376</strong> <strong>Utica</strong> <strong>Ave</strong>nue<br />
Vacant Lot/Parking 3,000 $ 1,750 $ 21,000 $ 7<br />
Total 13,080 $ 21,083 $ 253,000 $ 19<br />
INCOME AND EXPENSES<br />
<strong>Utica</strong> <strong>Ave</strong>nue Income & Expenses:<br />
Gross Revenue: $253,000<br />
Operating Expenses:<br />
RE Taxes:<br />
$72,723<br />
Insurance:<br />
$8,500<br />
Utilities:<br />
$9,000<br />
Repairs and Maintenance:<br />
$7,500<br />
Water & Sewer:<br />
$5,000<br />
Management Fees: $7,200<br />
Total Operating Expenses: $109,923<br />
Net Operating Income (NOI): $143,077<br />
NOI Margin %:<br />
56.5%<br />
10 11
Change language