136-21 Hillside Avenue, Jamaica, NY 11418

Calling All Investors, Developers  Lease Exp.: 10/14/28. Unit 201 (Brooklyn Radiation Oncology): $78,000 Ann.; Lease Exp.: 3/30/37Unit 202 (Brooklyn Radiation Oncology): $140,280 Ann.; Lease Exp.: 10/10/28. Unit 301 (Best Medical Care): $107,163.72 Ann.; Lease Exp.: 8/31/26.Unit 304 (Brooklyn Radiation Oncology): $24,000 Ann.; Lease Exp.: 12/31/28.Unit 305 (Big Heart Home Care): #33,580.08 Ann.; Lease Exp.: 2/28/25. Unit 306 (Voltamp Electrical Contractors Inc): $30,000 Ann.; Lease Exp.: 7/2/25.LL #1 (Cristian Genao Photos  Lease Exp.: 9/30/26.LL #2 P(Get Ready Kids): $36,000 Ann.; Lease Exp.: 9/30/25.M-1 (The Excel Academy): $28,800 Ann.; Membership Since 9/1/23. M-2: $18,000 Ann.; Membership Available.M-3: $16,800 Ann.; Membership Since 10/18/24.M-4: $13,200 Ann.; Membership Since 11/1/24.M-5: $19,200 Ann.; Membership Available.M-6: $19,200 Ann.; Membership Available. M-7: $19,200 Ann.; Membership Available. M-8: $19,200 Ann.; Membership Available. M-9 (Voltamp Electrical Contractors Inc): $20,400 Ann. M-M.M-10: $16,800 Ann.; Membership Since 6/22/24.M-11: $16,800 Ann.; Membership Available.M-12: $7,200 Ann.; Membership Available.M-13 (Christina Brown): $15,000 Ann.; M-M. M-14: $15,600 Ann.; Membership Available.M-15: $15,600 Ann.; Membership Available.M-16 (Entrateca Robinson): $15,600 Ann.; Membership Since 10/27/23. Best Car Medical (2 Parking Spaces): $6,000 Ann. Lease Exp.: 1/1/60. Parking Spaces 3-8: $18,000 Ann. (Available) Dish Wireless (Rooftop): $45,000 Ann. Lease Exp.: 12/14/24.Pro Forma Rental Income: $883,663.80 Ann.Late Fees: $2,251.01 Ann. Miscellaneous: $527.35 Ann. Tenant Utility Rebate: $480 Ann. Pro Forma Gross Income: $886,922.19 Ann. Expenses:Electric: $38,356 Ann. (Landlord Pays Electric For 3rd Floor, Basement & Mezzanine Tenants Only)Maintenance & Repairs: $4,515.50 Ann. Garbage Pickup: $2,765.65 Ann. Insurance: $7,826.87 Ann. Internet: $3,844.52 Ann. Water & Sewer: $1,200 Ann.Taxes: $27,699.08 Ann. Total Expenses: $86,207.62 Ann.Pro Forma Gross Income: $886,922.19 Ann. Pro Forma Net Operating Income (NOI): $800,714.57 Ann. (6.96 Cap!!!)