減価償却<最短４年>投資物件　<推定>

取得簿価　＄４，８７６，０００

建物比率７３％　

減価償却可能額　＄３，５５９，４８０

償却年数　　　　４年

税務対策としてお求めのお客様詳細につきましてはすぐに御連絡ください。

エヴァンス容子　furumotorealty@yahoo.co.jp  201-686-5263

Price   $4,600,000.00

Rent Revenue  ( Actual   )

1N    1Bed W/Garden      835SF    $2700      1/31/2018

2N     Studio                     418SF    $2050      12/31/2017

2S     Studio                      418SF    $2110      5/31/2018

3N     Studio                     418SF    $2100       8/31/2017

3S     Studio                      418SF    $2050      12/31/2018

4N     Studio                     418SF    $2150      5/31/2018

4S     Studio                      418SF    $2200      8/31/2018

Total                                              $15,360

Annual Rent Total( Actual )        $184,320

Expense ( Actual )

RE Tax                                         $35,781

Insurance                                       $4,494

Water                                             $1,286

Gas &  Electricity                          $3,849

Total                                            $45,410

Gross Annual Income                  $184,320

Less Expenses                               $45,410

Net Operating Income                 $138,910  

Cap                                                3%

*Current rent are all below market that there is a significant upside potential.