| CAPITALIZATION RATE ANALYSIS | ||||
| Olive Street - | ||||
| SALE PRICE | 274000 | |||
| GROSS INCOME | 55200 | |||
| COIN-OP LAUNDRY | 0 | |||
| LESS: 5% VACANCY | 2760 | |||
| NET INCOME | 52440 | (A) | ||
| EXPENSES: | ||||
| TAXES and EXPENSES | 19500 | total | ||
| INSURANCE | 0 | |||
| WATER/SEWER | 0 | |||
| TRASH | 0 | |||
| LANDSCAPING | 0 | |||
| CLEANING | 0 | |||
| MAINTENANCE (5% OF INCOME) | 2760 | |||
| MANAGEMENT FEE (5% of income) | 2760 | |||
| ELECTRIC/GAS | ||||
| OIL | 0 | |||
| TOTAL EXPENSES | 25020 | (B) | ||
| NET OPERATING INCOME | 27420 | (A-B) | ||
| CAPITALIZATION RATE | 9.00% | © | desired! | |
| VALUE OF PROPERTY | 304666.7 | ((A-B)/C) | ||
| Needs Alarm System - $30K | ||||
| HERE IS INFO ON THE MF | ||||
| 1. FIRST FLOOR front - 600 | ||||
| 2. FIRST FLOOR REAR - $600 | ||||
| 3. 2ND FLOOR FRONT - $600 | ||||
| 4. 2ND FLOOR REAR - $600 | ||||
| 5. THIRD FLOOR FRONT $600 | ||||
| 6. THIRD FLOOR REAR $600 | ||||
| 7. Small house $700 - could be $1000 | ||||
| Washer and dryer $125 | ||||
Sandy
The Sky is the Limit!
Sandra L. Bliven, R.I. & C.T. & e-PRO Certified
When you work with me, I work for you!
http://www.sandybliven.com/
R.I. License #S 31703 and C. T. License #RES 0782228
FED ID # 26-0654330
Licensed Mobile Notary 24/7, Refi's., Mortgages, Personal
Cell: 401-286-2571 or eFax:401-679-0422
Dreams do come true!! Let me show you how the Sky is the Limit!
I am available to my clients 7 days a week. My clients have access to me, as their agent around the clock. Once you work with me, you will never use anyone else. My services do not end after the closing, I offer the real estate help you need before, during and after you buy or sell a home. My Networking Service® Program was developed to put you in touch with local service providers to help you obtain the variety of services associated with buying, selling or owning a home. From home repair and home maintenance to complete home renovation, let me help you with all of your real estate needs. You have just met your personal concierge, let's get busy! Visit Seacoast Mortgage - my personal lender of choice, they get the job done!
Comments (0)Subscribe to CommentsComment