|
Financial Analysis
<br />Net Rental Income 0 Apartment Analysis 2nd Floor
<br />BedsUnitsRent/ unitTotal SFOffice SFTotals per FlWhse $PSFAnnual RentMonthly Rent
<br />Per Unit
<br />1 1$2,2751,3001,300$27,300$2,275
<br />1 1$2,1001,2001,200$25,200$2,100
<br />01$1,7501,0001,000$21,000$1,750
<br />0 1$1,7501,0001,000$21,000$1,750
<br />0$0.00$0.00$0$0
<br />0$0.00$0.00$0$0
<br />0$0.00$0.00$0$0
<br />Tax value 2020$1,700,000Total Income$94,500$7,875
<br />Taxes 2021$25,000Taxes-26.47%($25,015)($2,085)
<br />Units 3Expenses-16.64%($15,727)($1,311)
<br />Beds 2Totals-43.11%($40,742)($3,395)
<br />Totals7,0003,5000$53,758$4,480
<br />Blended Net Rent$7.68
<br />% of Office Build Out50%
<br />Taxes and Operating
<br />ItemBldg SFTotal Taxes$PSFAnnual T & OMonthly T & O
<br />Taxes7,000$25,015$3.57$25,015$2,085
<br />Operating7,000$2.25$15,727$1,311
<br />Utilities7,000$0.00$0$0
<br />Totals$5.82$40,742$3,395
<br />1/13/2022
<br />All information is judged reliable,
<br />Michael A. Brass | President10:28 AM
<br />however, no warranty or representation
<br />612.750.4312 | mike@mikebrass.comPage 1 of 4
<br />is made to its accuracy or completeness.
<br />
<br />
|