443 Wyona St, Brooklyn

	A	B	C	D	E	F	G	I	J	L	M
1	443 Wyona St, Brooklyn, NY 11207							Expenses		Property Details
2	No.	video link	Bed		Rent		Lease Exp	Tax	$10,654	B/L	3792-17
3	1L	1L	2BR 1 Bath	FM	$2,700.00	$2,700.00	VACANT	Heat - Gas	$6,000	Lot	25 x 100
4	2R	1R	2BR 1 Bath	FM	$2,700.00	$2,700.00	VACANT	Water & Sewer	$4,800	Building	25 x 55
5	2L	2L	2BR 1 Bath	FM	$1,750.00	$2,700.00		Insurance	$6,500	Total Square FT	4,125
6	2R		2BR 1 Bath	RS	$1,487.53	$1,487.53		Mgmt & Main	$5,745	PPF	$267
7	3L		2BR 1 Bath	RS	$1,619.23	$1,619.23	VACANT	Electric	$1,200	Built	1930
8	3R		2BR 1 Bath	RS	$1,711.26	$1,711.26	VACANT	Super	$1,800	Zoning	R6
9
10	Monthly				$11,968.02	$12,918.02		Total expenses	$36,699
11	Total Annual Income				$143,616.24	$155,016.24
12								NOTES
13	NOI				$106,918	$118,318		0 HPD
14	Purchase Price				$1,100,000.00	$1,100,000.00		0 DOB
15	CAP RATE				9.72%	10.76%		Quiet building
16								Very low taxes
17	443 Wyona St, Brooklyn, NY 11207
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100