Ile-ini ti a lo pẹkipẹki pẹlu Multi Family ati 1 iṣowo kọja ile kan ti o ni ilẹ 4 pẹ̀lú agbègbè ilẹ̀ pẹ̀lú gbígbé pinpin ti a kọ títun ni ọdún 2015, ti o kún fún iṣowo ati ibi ìṣègun.

Iwóle iyalo jẹ́ bíi ṣíṣe:

Bsmt - $2,915 Ibi iṣẹ́ ìṣègùn pẹ̀lú baluwe àbájọ
1F - $4,489 Ibi ìyàlóyè pẹ̀lú baluwe àbájọ
2A - $1,900 Ilé ayéwò 1 iyara 1 baluwe
2B - $1,850 Ilé ayéwò 1 iyara 1 baluwe + ibi ìṣú bága kékeré
3A - $1,880 Ilé ayéwò 1 iyara 1 baluwe
3B - $1,900 Ilé ayéwò 1 iyara 1 baluwe + ibi ìṣú bága kékeré
4A - $1,890 Ilé ayéwò 1 iyara 1 baluwe
4B - $1,860 Ilé ayéwò 1 iyara 1 baluwe + ibi ìṣú bága kékeré

Àwáwí:

Òbò òye ilẹ̀ Ìlòṣòòrò: $11,930
Òbò òye ilẹ̀ Ayéwò: $1,424
Ìnṣúránṣì: $6,530
Omi/Ìsọnà: $5670
Wíré: $863
Ìtọ́jú/Ìtọ́jú ìbàdí: $4,032

Ìwáwo ọdún $224,208 àti àwáwí $28,795, ọdún 15 421-a Àfọ̀ṣé Ìdágbà. gbogbo ilé pẹlu àwọn adiyelé yàtọ̀ fún gaasi àti monamona.

Mix-used property with Multi Family and 1 commercial spread across a building of 4 floor with full open basement total newly built in year 2015, fully occupied with commercial and medical space.
Rent Roll is as follow:
Bsmt - $2,915 Medical office with half bath
1F - $4,489 Beauty Salon with Half bath
2A - $1,900 1br 1ba Apt
2B - $1,850 1br 1ba + small storage space
3A - $1,880 1br 1ba Apt
3B - $1,900 1br 1ba + small storage space
4A - $1,890 1br 1ba Apt
4B - $1,860 1br 1ba + small storage space

Expenses:
Real Estate Tax Commerical: $11,930
Real Estate Tax Residential: $1,424
Insurance: $6,530
Water/Sewer: $5670
Utilities: $863
Maintenance/Repairs: $4,032

The annual income $224,208 And expenses $28,795, 15 years 421-a Tax Abatement. all units with separate meters for gas and electricity.