31-Property West Philadelphia Portfolio Financials
PROPERTY ADDRESS Monthly Rent Received
Annual Rental Income
2024 Tax Amount
2024 Insurance Premium
Maintenance
Annual Management Fees (8%)
Annual Delinquencies/Vacancies (5%)*
131 N 55th Street 1410 N Hirst Street 1517 N 56th Street
$1,275 $1,495 $1,275 $1,512 $1,241 $1,250 $1,595 $1,795 $1,005 $1,425 $1,173 $1,300 $1,150 $1,100 $1,180 $1,177 $1,308 $1,150 $1,350 $1,350 $1,368 $1,325 $1,400 $1,345 $1,800 $1,452 $1,091 $1,225 $1,450 $1,550 $1,208
$15,300 $17,940 $15,300 $18,144 $14,892 $15,000 $19,140 $21,540 $12,060 $17,100 $14,076 $15,600 $13,800 $13,200 $14,160 $14,124 $15,696 $13,800 $16,200 $16,200 $16,416 $15,900 $16,800 $16,140 $21,600 $17,424 $13,092 $14,700 $17,400 $18,600 $14,496
$1,040.05 $1,372.00 $1,552.00 $1,067.00 $1,757.00 $1,036.00 $1,239.00 $1,923.00 $1,739.00 $3,105.00 $1,428.00 $1,068.00 $1,020.00 $1,729.00 $1,631.00 $1,597.00 $1,704.00 $1,614.00 $1,599.00 $1,002.00 $1,590.00
$618 $735 $808 $611 $655 $617 $786 $808 $824 $561 $627 $593 $786 $770 $627 $605 $640 $640 $593 $605 $630 $630 $786 $785 $605 $786 $605 $767 $618 $627 $618
$500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
$1,224)
$765.00) $897.00) $765.00) $907.20) $744.60) $750.00) $957.00)
$1,435.20)
$1,224)
1531 N Robinson Street
$1,451.52) $1,191.36)
1633 N 60th Street 1847 S 54th Street 516 S 59th Street 5355 Irving Street 5513 Irving Street
$1,200)
$1,531.20) $1,723.20)
$1,077.00)
$964.80) $1,368)
$603.00) $855.00) $703.80)
5542 Larchwood Avenue 5624 Rodman Street 5639 Montrose Street 5642 Broomall Street 5717 Addison Street 5731 Rodman Street 5734 Rodman Street 5745 Addison Street 5752 Pemberton Street
$1,126.08)
$1,248) $1,104) $1,056)
$780)
$690.00)
$660) $708)
$1,132.80) $1,129.92) $1,255.68)
$706.20) $784.80) $690.00) $810.00) $810.00) $820.80) $795.00)
$1,104) $1,296) $1,296)
5757 Walton Street 5787 Stewart Street
5816 Washington Avenue 5825 Angora Terrace 5837 Hoffman Avenue
$1,313.28)
$901.00
$1,272) $1,344)
$1,856.00 $1,580.00 $1,639.00 $2,420.00 $1,446.00
$840)
5908 Christian Street 5910 Webster Street 6021 Christian Street 6037 Irving Street 6111 Irving Street 6137 Locust Street 629 N Frazier Street 651 N Peach Street
$1,291.20)
$807.00) $1,080) $871.20) $654.60) $735.00) $870.00) $930.00) $724.80)
$1,728)
$1,393.92) $1,047.36)
$875.00
$1,176) $1,392) $1,488)
$1,676.00 $1,141.00
$932.00
$1,159.68)
Totals:
$41,320)
$495,840)
$46,278.05
$20,966.00)
$15,500
$39,667.20)
$24,792.00)
*Delinquencies are estimated. Were actually higher during the pandemic due to regulations in place, which have since expired.
Made with FlippingBook interactive PDF creator