Profit and Expenses
| Unit | Projected Rent | Paid By Landlord | Paid By Tenant | Lease Exp. |
|---|---|---|---|---|
| 1 | $3,500 | Water & Sewer | Gas, Electric, Caable / WiFi | Vacant |
| 2 | $3,000 | Water & Sewer | Gas, Electric, Caable / WiFi | Vacant |
| 3 | $3,000 | Water & Sewer | Gas, Electric, Caable / WiFi | Vacant |
Gross Annual Income: $114,000.00
Annual Expenses Paid By Owner
| Expense | Cost |
|---|---|
| Gas (master) | Not in use |
| Insurance | $4,448.00 |
| Water/Sewer | $1,440.00 |
| Electricity House | $314.00 |
| Stormwater | $186.00 |
| Taxes | $11,858.00 |
| Snow Removal/Lawn Care | Tenants |
Annual Expenses: $ 18,246.00
NOI: $95,755
Cap Rate: 6.9