|Interest Rate||4.5%||%||Gross Scheduled Rent||$77,328||$|
|Real Estate Taxes||$5,166||$|
|Maintenance & Repairs||$2,204||$|
CAP Rate 7.4%. New restoration and construction 3 Family. Monthly rent roll $9050!! Coin operated Laundry machines additional $200 a month.Total $9250! Each unit has 4 Bedrooms, 2 Full Baths, Dine in Chef's Kitchen & Living Room. New items: Roof, 6 new Bathrooms, 3 Custom made kitchens with plywood furniture construction cabinets, granite counter tops. New high end Whirlpool appliances,Dishwasher,Refrigerator,Gas Range with direct out exhaust fan, New water/ sewer lines.New main sewer line to the street. 3 separate water lines for each unit. New Electric wiring from the street and ground up.New light fixtures plugs, doors, hardware in the entire property. New High Efficient combo Navien Gas units for heat/tankless hot water. New baseboard heat. Newly De-Leaded.New decks.Restored hard wood floors.High ceilings,36 inch unit entry doors. Huge hallways.Laundry area with Speed Queen coin operated. The units are fully occupied. All units are identical in construction and materials. Turn key!