Asking Price: 749,900.00 3 Family 2bedrooms/1 bath on 2 units 3bedrooms/ 1 Bath on 1 Unit 50x100 1317 8Th St, North Bergen RENTAL INCOME: Actual rents Market rents Annual Actual APT1 (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 pays Vacancy rate (5%) 3,360.00 $ maintenance & Repairs 2,038.00 $ Utilities Tenant pays Total expenses 23,318.85 $ Net Operating Income 43,881.15 $ Maikol Puebla, Realtor Office: 201-453-3510 [email protected] Cell : 201710-0598 Monthly Profit & Loss Statement 5810 Bergenline Ave, Suite 1, West New York, NJ 07093 TOTAL INCOME Total expenses Net OperaBng Income