INCOME
Basement 2Bedrooms $1550
1st FL 2bedrooms $2500
2nd FL 4bedrooms $2800
TOTAL $6800
ANNUAL $81600
EXPENSES /ANNUAL
Taxes $3000
Insurance $3000
Water $3500
Gas $3000
TOTAL $12500
NOI $69,100
7% CAP RATE
INCOME
Basement 2Bedrooms $1550
1st FL 2bedrooms $2500
2nd FL 4bedrooms $2800
TOTAL $6800
ANNUAL $81600
EXPENSES /ANNUAL
Taxes $3000
Insurance $3000
Water $3500
Gas $3000
TOTAL $12500
NOI $69,100
7% CAP RATE
Listing Courtesy of Compass