195 Oneida - Financials
Unit |
Style |
Baths |
Monthly |
Annually |
Resident Pays |
Expiration |
| Apt 1 | 1 BR | 1 | $1,000 | $12,000 | Electricity | Vacant For Showings |
| Apt 2 | 1 BR | 1 | $1,020 | $12,240 |
Electricity |
4/30/26 |
| Apt 3 | 1 BR | 1 | $1,035 | $12,420 |
Electricity |
MTM |
| Apt 4 | 1 BR | 1 | $1,037 | $12,444 | Electricity | MTM |
| Total | $4,092 | $49,104 |
Expenses |
Monthly |
Annually |
% of Gross Revenue
|
Notes |
| Property Taxes | $462 | $5,546 | 11% | 2025 taxes |
| Recycling, Storm Sewer, Solid Waste | $118 | $1,412 | 3% | 2025 Bill through county |
| Insurance | $250 | $3,000 | 6% | |
| Gas & Electricity | $196 | $2,354 | 5% | Xcel Energy | Common Areas |
| Water | $107 | $1,287 | 3% | |
| Trash | $83 | $999 | 2% | |
| Repairs & Maintenance | $202 | $2,419 | 5% | |
| Total | $1,418 | $17,017 | 35% |
NOI: $32,087
Information is deemed reliable but not guaranteed. Buyer and Buyer's agent to verify all details.
