|
![]() |
TAXES & OPERATING EXPENSES (PRO FORMA - 2024) |
ANNUAL |
---|---|
Gross Rental Income |
$682,422
![]() |
Other Income |
$97,432
![]() |
Vacancy Loss |
$13,389
![]() |
Effective Gross Income |
$766,465
![]() |
Taxes |
$47,336
![]() |
Operating Expenses |
$109,358
![]() |
Total Expenses |
$156,694
![]() |
Net Operating Income |
$609,771
![]() |
Gross Rental Income | |
---|---|
Annual | $682,422 |
Other Income | |
---|---|
Annual | $97,432 |
Vacancy Loss | |
---|---|
Annual | $13,389 |
Effective Gross Income | |
---|---|
Annual | $766,465 |
Taxes | |
---|---|
Annual | $47,336 |
Operating Expenses | |
---|---|
Annual | $109,358 |
Total Expenses | |
---|---|
Annual | $156,694 |
Net Operating Income | |
---|---|
Annual | $609,771 |
Price | $8,000,000 | Number of Properties | 2 |
Price / SF | $148.72 / SF | Individually For Sale | 0 |
Cap Rate | 7.62% | Total Building Size | 53,794 SF |
Sale Type | Investment | Total Land Area | 4.80 AC |
Status | Active |
Price | $8,000,000 |
Price / SF | $148.72 / SF |
Cap Rate | 7.62% |
Sale Type | Investment |
Status | Active |
Number of Properties | 2 |
Individually For Sale | 0 |
Total Building Size | 53,794 SF |
Total Land Area | 4.80 AC |
PROPERTY NAME / ADDRESS | PROPERTY TYPE | SIZE | YEAR BUILT | INDIVIDUAL PRICE |
---|---|---|---|---|
6728-6736 Main St, Gloucester, VA 23061 | Office | 4,685 SF | 1981 | - |
6738-6760 Main St, Gloucester, VA 23061 | Office | 49,109 SF | 1986 | - |