VIRTUAL TOUR
Rent Roll & Expenses
Current Rent Roll
Monthly
Annual
#86 2nd Floor Apartment
#86 1st Office (Vacant)
#86 1st Floor Florist
1,695
1,395
0
20,340
16,740
0
Expenses
Fair Market Rent
Monthly
Annual
2,400
1,600
1,000
28,800
19,200
12,000
Real Estate Tax- Town
Real Estate Tax-Village
Insurance -(allocated)
Utilities (water/ sewer)
#86 Gas heat
Maintenance- Lawn (allocated)
Maintenance- Trash
Maintenance- Snow Removal
Total Expenses
18,831
10,252
5,759
2,220
4,291
1,600
1,199
765
44,917
ABOUT THIS PROPERTY
1st Floor Florist: 1,200
1st Floor Office: 500
2nd Floor Apt: 680