GREAT INVESTMENT OPPORTUNITY - RENT STABILIZED-EAST FLATBUSH - BRICK FACADE - 6 FAMILY 1. Income: The total monthly rental income is $8, 225. Annually, this amounts to $98, 700. 2. Expenses: ? Taxes: $20, 000 ? Insurance: $4, 200 ? Water: $5, 200 ? Electric: $900 ? Gas heat: $6, 000 Total expenses amount to $36, 300 annually. 3. Net Operating Income (NOI): ? Gross income: $98, 700 ? Expenses: $36, 300 NOI = Gross Income - Expenses = $98, 700 - $36, 300 = $62, 400 RENTROLL FOR ALL UNITS CURRENT AS OF 4/1/24 UNIT F1-LEASE 6/30/20 $1, 956.00 F210/31/24$876.69 F39/30/24$2, 251.59 F47/31/25$1, 013.45 F511/30/24$1, 149.37 F67/31/25$1, 087.97 CALL STEVE FOR MORE INFO ! -HEAT AND HOT WATER IS INCLUDED WITH ALL TENANCY . -TENANTS RESPONSIBILITY GAS/ELECTRIC