|
![]() |
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$518,962
![]() |
$27.42
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$518,962
![]() |
$27.42
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
$117,146
![]() |
$6.19
![]() |
Total Expenses |
$117,146
![]() |
$6.19
![]() |
Net Operating Income |
$401,816
![]() |
$21.23
![]() |
Gross Rental Income | |
---|---|
Annual | $518,962 |
Annual Per SF | $27.42 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $518,962 |
Annual Per SF | $27.42 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | $117,146 |
Annual Per SF | $6.19 |
Total Expenses | |
---|---|
Annual | $117,146 |
Annual Per SF | $6.19 |
Net Operating Income | |
---|---|
Annual | $401,816 |
Annual Per SF | $21.23 |
COLLECTION STREET | CROSS STREET | TRAFFIC VOLUME | YEAR | Distance |
---|---|---|---|---|
W Adams Blvd | Kenwood Ave, E | 23,494 | 2022 | 0.02 mi |
S Normandie Ave | W 27th St, S | 28,780 | 2022 | 0.07 mi |
S Normandie Ave | W 25th St, N | 28,035 | 2022 | 0.08 mi |
W Adams Blvd | Brighton Ave, W | 21,362 | 2022 | 0.10 mi |
S Normandie Ave | W 24th St, N | 25,640 | 2022 | 0.13 mi |
W 24th St | Raymond Ave, E | 813 | 2022 | 0.14 mi |
W Adams Blvd | S Congress Ave, W | 23,708 | 2022 | 0.15 mi |
S Normandie Ave | W 27th St, N | 27,631 | 2022 | 0.17 mi |
W 24th St | S Normandie Ave, E | 655 | 2022 | 0.18 mi |
S Normandie Ave | W 23rd St, N | 26,592 | 2022 | 0.18 mi |
Parcel Numbers | 5054-005-021, 5054-005-019, 5054-005-020 | Total Assessment | $2,747,096 (2024) |
Land Assessment | $1,177,867 (2024) | Annual Taxes | $0 ($0.00/SF) |
Improvements Assessment | $1,569,229 (2024) | Tax Year | 2025 |