Unit # (floor)
Rent
Years
Boiler / Hot Water
Bed Current Market
Rent
Unit # (floor)
Rent
Years
Boiler / Hot Water
Bed Current Market
Rent
132-134 S. Swan
Type Tenant Furnace
Heater
Rooms
Rent
Low High
132-134 S. Swan
Type Tenant Furnace
Heater
Rooms
Rent
Low High
4 Unit Income
1 2 3 4
$0
$1,000 $1,300 $1,300 $1,600
3 Unit Income
1 2 3 4
$0
$1,000 $1,300 $1,300 $1,600 $1,300 $1,600
$2,025
$2,025
$650 $650
$800 $800
Unit # (floor)
Rent
Years
Boiler / Hot Water
Bed Current Market
Rent
Unit # (floor)
Rent
Years
Boiler / Hot Water
Bed Current Market
Rent
Type Tenant Furnace
Heater
Rooms
Rent
Low High
Type Tenant Furnace
Heater
Rooms
Rent
Low High
Other Income
1 2 3 4
$0
$1,000 $1,300 $1,300 $1,600
Other Income
1 2 3 4
$0
$1,000 $1,300 $1,300 $1,600 $1,300 $1,600
$2,025
Monthly Income $2,025.00 $3,600.00 $4,500.00
$2,025
$650 $650
$800 $800
Monthly Income $2,025.00 $3,600.00 $4,500.00
Annual Income $24,300 $43,200 $54,000
Other Income
Annual Income $24,300 $43,200 $54,000
Other Income
Monthly Income $2,025.00 $3,600.00 $4,500.00
Monthly Income $2,025.00 $3,600.00 $4,500.00
4 Unit Expenses
3 Unit Expenses
Annual Income $24,300 $43,200 $54,000
Annual Income $24,300 $43,200 $54,000
Monthly Annual
4 Unit Expenses
Monthly Annual
3 Unit Expenses
City Tax 445 School Tax 400 Insurance 130
5340 4800 1560
Monthly Annual City Tax 445 School Tax 400 Insurance 130 28
5340 4800 1560
Water/Sewer
28
336 0
Monthly Annual
Water/Sewer
336 0
City Tax 445 School Tax 400 Insurance 130
5340 4800 1560
Trash
0
City Tax 445 School Tax 400 Insurance 130
5340 4800 1560
Trash
0
Gas & Electric 365
4380
Gas & Electric 365
4380
Snow/Lawncare
0 0
Water/Sewer
28
336 0 50
Snow/Lawncare
0 0
Cleaning
Water/Sewer
28
336 0 50
Cleaning
Maintenance/Repair
600 600
Trash
0
Maintenance/Repair
600 600
Replacement Reserve 50
Trash
0
Gas & Electric 365
4380
Replacement Reserve 50
Other
0 0 0 0 Yearly Expenses 17616
Gas & Electric 365
4380
Snow/Lawncare
Other
0 0 0 0 Yearly Expenses 17616
Snow/Lawncare
Cleaning
Cleaning
Maintenance/Repair
50
600 600
Maintenance/Repair
50
600 600
Replacement Reserve 50
Low High
Replacement Reserve 50
Other
0 0 Yearly Expenses 17616 Current Market Net Income $6,684 $25,584 $36,384 Market
0 0 Yearly Expenses 17616 Current Market Net Income $6,684 $25,584 $36,384 Low High Market
Other
Purchase Price $350,000
Purchase Price $350,000
Cap Rate 1.9% 7.3% 10.4%
Low High
Cap Rate 1.9% 7.3% 10.4%
Low High
Current Market Net Income $6,684 $25,584 $36,384 Market
Current Market Net Income $6,684 $25,584 $36,384 Market
Purchase Price $350,000
Purchase Price $350,000
Cap Rate 1.9% 7.3% 10.4%
Cap Rate 1.9% 7.3% 10.4%
CLICK TO VIEW VIRTUAL TOUR
The Joseph Cardinale Team
CLICK TO VIEW DRONE TOUR
The Joseph Cardinale Team
Page 1 Page 2-3 Page 4-5 Page 6-7 Page 8-9 Page 10-11 Page 12 Page 13 Page 14Made with FlippingBook Digital Publishing Software