|
![]() |
TAXES & OPERATING EXPENSES (PRO FORMA - 2024) |
ANNUAL |
---|---|
Gross Rental Income |
$180,000
![]() |
Other Income |
-
![]() |
Vacancy Loss |
-
![]() |
Effective Gross Income |
$180,000
![]() |
Taxes |
$11,660
![]() |
Operating Expenses |
$5,500
![]() |
Total Expenses |
$17,160
![]() |
Net Operating Income |
$162,840
![]() |
Gross Rental Income | |
---|---|
Annual | $180,000 |
Other Income | |
---|---|
Annual | - |
Vacancy Loss | |
---|---|
Annual | - |
Effective Gross Income | |
---|---|
Annual | $180,000 |
Taxes | |
---|---|
Annual | $11,660 |
Operating Expenses | |
---|---|
Annual | $5,500 |
Total Expenses | |
---|---|
Annual | $17,160 |
Net Operating Income | |
---|---|
Annual | $162,840 |
Price | $1,700,000 | Number of Properties | 3 |
Price / SF | $68.13 / SF | Individually For Sale | 0 |
Cap Rate | 9% | Total Building Size | 24,952 SF |
Sale Type | Investment | Total Land Area | 2.77 AC |
Status | Active |
Price | $1,700,000 |
Price / SF | $68.13 / SF |
Cap Rate | 9% |
Sale Type | Investment |
Status | Active |
Number of Properties | 3 |
Individually For Sale | 0 |
Total Building Size | 24,952 SF |
Total Land Area | 2.77 AC |
PROPERTY NAME / ADDRESS | PROPERTY TYPE | SIZE | YEAR BUILT | INDIVIDUAL PRICE |
---|---|---|---|---|
518 South St, Newburgh, NY 12550 | Specialty | 13,452 SF | 1960 | - |
520-524 South St, Newburgh, NY 12550 | Industrial | 11,500 SF | - | - |
516 South St, Newburgh, NY 12550 | Land | 0.10 AC | - | - |