BED STUY/ CLINTON HILL 3 FAMILY TOWNHOUSE
LOCATION... LOCATION... LOCATION...
20 BY 65 HOUSE
20 BY 100 LOT SIZE
3 UNITS WITH BONUS STUDIO SPACE
Monthly Rent (Current. All 3 leases expire on July 31, 2024)
1: $3,750
2: $3,025
3. $3,450
Total Revenue: $10,225 pm ($122,700 annual)
RE Taxes: $13,537 (2023/24)
Insurance: $3,500 (2023/24)
Total Tax + Insurance: $17,037
Total Income: $105,663
Projected Market Rent for (2024/25)
1: $3,900
2: $3,200
3: $3,550
Total: 10,650 pm ($127,800 annual)
