RENT ROLL 612 16TH STREET EAST UNIT #1 ---------$620/MO UNIT #2 ----------$750/MO UNIT #3 ----------$620/MO ANNUAL RENT $25,080 EXPENSES 612 16TH STREET EAST Annual Taxes (2007) $ 3,165.46 Insurance $ 1,213.38 Water/sewer/garbage $ 2,051.07 Gas (dryer) $ 94.63 Electric (house) $ 231.90 Repairs (2007) $ 2,741.00 Maintenance/snow removal $ 600.00 Cleaning/miscellaneous $ 206.41 Rental license $ 96.00 ANNUAL EXPENSES $10,399.85 OWNER’S EXPENSES: House electric, fuel (dryer),insurance, maintenance/repairs, snow/lawn, taxes, insurance TENANTS EXPENSES: Fuel, Electric, Cable, Phone UPDATES Furnace in Unit 3 in 2006, $2200Roof in 2006, $11,931 Water heater in Unit 1, $2150 Washer/dryer hook-ups – utility sink |