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!!!)
Year | Tax amount | |
---|---|---|
2024 | USD $9500 | THB ฿322,126* |
*Converted price in your currency provided by Open Exchange Rates. Exchange rates are subject to continuous change. Neither thinkofliving.com nor its affiliates guarantee that the conversion reflects current conversion rates and are not responsible for any inaccuracies. thinkofliving.com recommends that you independently verify any information before relying on it.
Email enquiry to All Island Estates Realty Corp
Property ID: 110097112289