| Unit 1 Info: | Floor: Main Level; Living Room: Yes ; Kitchen: Yes | | Unit 2 Info: | Floor: Upstairs 2 bdrm; Living Room: yes; Kitchen: yes | | Unit 3 Info: | Floor: Upstairs 1 bdrm; Living Room: yes; Kitchen: yes | | Financial Analysis: | Gross Sched. Income: 14,700; Vacancy Allow %: 8; Vacancy Allow: 1,176; Gross Oper. Income: 13,524; Operating Expenses: 3,454.60; Net Oper. Income: 10,069
|
|
| Operating Expenses: | Insurance: 849.60; Gas & Electricity: 1,200; Water/Sewer/Trash: 1,320; Maintenance: 85; Total: 3,454.60 | | Income: | No. Apts Leased: 3; Total Rent/Months: 1,165; Garages #: 2; Garages @$: 30; Gr. Sched. Inc./Mo.: 1,225; Gr. Sched. Inc./Yr.: 14,700 | | Utilities: | Heat: Propane FA | | Terms: | Terms 1: Cash; Terms 2: Partial C4D
|
|