4.8% Cap Rate
Commercial Investment
4.8% Cap Rate 45W 28th Street Realty Corp. Rent Roll & Expenses
FL. 1st 2nd 3rd 4th 5th
I N C O M E
Taxes Paid by Tenants $18,093
Sub Total
$2,935.50 $440.97
Yearly $258,032.52 $57,264
$35,226 $5,291.64 $373,907.16
$373,907.16
Total
Water & Sewer Insurance Taxes Fuel
E X P E N S E S
Rent Monthly $21,502.71 $4,772
$2,000 $8,000 $71,444 $4,509
Total
$85,953
Net Operating Income
$287,954.16
For further information please contact: Andy Kim Bijoy Guha Founder Commercial Agent [email protected] [email protected] 917.270.0135 917.456.6826
The information contained herein has either been given to us by the owner of the property or obtained from sources that we deem reliable. We have no reason to doubt its accuracy but we do not guarantee it. All zoning, buildable footages and uses must be independently verified. Vacancy factors used herein are an arbitrary percentage used only as an example. It does not necessarily relate to actual vacancy, if any. The value of this investment is dependent upon these estimates and assumptions made above, as well as the investment income, the tax bracket, and other factors which your tax advisor and/or legal counsel should evaluate. THE PROSPECTIVE BUYER SHOULD CAREFULLY VERIFY EACH ITEM OF INCOME, AND ALL OTHER INFORMATION HEREIN.
1674 Broadway • Sixth Floor • New York, NY 10019 • Fax 646.998.8021 • Office 212.380.8879 www.brgnyc.com
4.8% Cap Rate 45W 28th Street Realty Corp. Rent Roll & Expenses
FL. 1st 2nd 3rd 4th 5th
I N C O M E
Taxes Paid by Tenants $18,093
Sub Total
$2,935.50 $440.97
Yearly $258,032.52 $57,264
$35,226 $5,291.64 $373,907.16
$373,907.16
Total
Water & Sewer Insurance Taxes Fuel
E X P E N S E S
Rent Monthly $21,502.71 $4,772
$2,000 $8,000 $71,444 $4,509
Total
$85,953
Net Operating Income
$287,954.16
For further information please contact: Andy Kim Bijoy Guha Founder Commercial Agent [email protected] [email protected] 917.270.0135 917.456.6826
The information contained herein has either been given to us by the owner of the property or obtained from sources that we deem reliable. We have no reason to doubt its accuracy but we do not guarantee it. All zoning, buildable footages and uses must be independently verified. Vacancy factors used herein are an arbitrary percentage used only as an example. It does not necessarily relate to actual vacancy, if any. The value of this investment is dependent upon these estimates and assumptions made above, as well as the investment income, the tax bracket, and other factors which your tax advisor and/or legal counsel should evaluate. THE PROSPECTIVE BUYER SHOULD CAREFULLY VERIFY EACH ITEM OF INCOME, AND ALL OTHER INFORMATION HEREIN.
1674 Broadway • Sixth Floor • New York, NY 10019 • Fax 646.998.8021 • Office 212.380.8879 www.brgnyc.com
