103 Main St
Walnutport, PA 18088

Unit Bds Bths SF Rms Rent Occ Description 1 1 1 3 $650 Yes Basement Apartment UNIT Oven/Range, Microwave, Refrigerator 2 1 1 4 $800 Yes 1st Floor Nicest Apartment UNIT Oven/Range, Microwave, Refrigerator 3 1 0 1 $475 Yes 2nd Floor Room (UNIT 3 & 4 Shared Bath) Oven/Range, Microwave, Refrigerator 4 1 0 1 $475 Yes 2nd Floor Room (UNIT 3 & 4 Shared Bath) Oven/Range, Microwave, Refrigerator 5 1 1 1 $500 Yes 4th Floor Studio Oven/Range, Microwave, Refrigerator 6 1 1 3 $650 Yes 2nd Floor Apartment UNIT Oven/Range, Microwave, Refrigerator 7 1 0 1 $450 Yes 3rd Floor Room Oven/Range, Microwave, Refrigerator 8 1 1 3 $650 Yes 3rd Floor Apartment (Left) Oven/Range, Microwave, Refrigerator 9 1 0 1 $450 Yes 3rd Floor Room Oven/Range, Microwave, Refrigerator 10 1 1 3 $650 Yes 3rd Floor Apartment UNIT (right) Oven/Range, Microwave, Refrigerator 11 1 0 1 $500 Yes 2nd Floor Room Oven/Range, Microwave, Refrigerator 12 1 0 1 $500 No Needs some work to rent out. 13 1 0 1 $500 No Ready to rent. 14 1 0 1 $500 No Ready to rent. 15 1 0 1 $500 No Minor work to rent. 16 1 0 1 $500 No Minor work to rent. 17 1 0 1 $500 No Minor work to rent. Unit Totals Efficience: Total Units: 17 Utility Information Heat Typ: Gas Cool: No Air Water: Public Sewer: Public Financial Information Cnty Taxes: $864 Mun Taxes: $1,373 Sch Taxes: $4,680 Ttl Taxes: $6,915.79 Manage: Maintenance: $2,400 Cnty Asmt: $73,200 Taxes: Trash Rem: $1,200 Lawn/Snow: $1,200 Oth Exp: Electric: $4,200 Can be reduced if new systems put in place. Heat: Water/Sewer: $1,800 Insurance: $3,600 Can be lowered with new provider. Gas: $3,600 Can be cut down if separated to the units and put onto the tenants. Gross Inc: $81,000 Rents from 11 occupied units Net Inc: $56,085 Hard numbers with error calculated to give a Operate Exp: $24,915 All owner expenses and taxes calculated in operating expenses. Poss Finance: Cash, Conventional