Asking Price: $559,000749,900.003 Family2bedrooms/1 bath on 2 units3bedrooms/ 1 Bath on 1 Unit50x100

1317 8Th St, North Bergen

RENTAL INCOME: Actual rents Market rents Annual ActualAPT1 (Basement) 1,300.00$ 1,500.00$ APT2 (1st floor) 2,000.00$ 2,200.00$ APT3 (2nd floor) 2,000.00$ 2,300.00$ Parking Income 300.00$ TOTAL INCOME 5,600.00$ 6,000.00$ 67,200.00$

EXPENSES:Taxes 12,693.65$ Water/Sewage 2,525.00$ Insurance 2,702.20$ Heating Tenant paysVacancy rate (5%) 3,360.00$ maintenance & Repairs 2,038.00$ Utilities Tenant paysTotal expenses 23,318.85$

Net Operating Income 43,881.15$

Maikol Puebla, Realtor

Office: 201-453-3510 MaikolPuebla2014@Gmail.ComCell : 201710-0598

MonthlyProfit & Loss Statement

5810 Bergenline Ave, Suite 1, West New York, NJ 07093

TOTALINCOME

Totalexpenses

NetOperaBngIncome