2550 Bloomington - Financials
Operating Summary
| Income / Expense Item | Monthly | Annually |
| Scheduled Rent | $3,650 | $43,800 |
| Vacancy (Estimated at 5%) | -$183 | -$2,190 |
| Operating Expenses | -$1,572 | -$18,865 |
| Net Operating Income | $1,895 | $22,745 |
Rent Roll
| Unit | Type | Lease Term | Monthly Rent | Annual Rent |
| 1 | Commercial | Month-to-Month | $1,000 | $12,000 |
| 2 | 1 BR | Month-to-Month | $1,025 | $12,300 |
| 3 | 3 BR | Month-to-Month | $1,625 | $19,500 |
| Total | 3 Units | $3,650 | $43,800 |
Expense Breakdown
| Expense Category | Monthly | Annually | % of Scheduled Rent | Notes |
| Property Taxes | $661 | $7,932 | 18% | Residential units are enrolled in 4d |
| Insurance | $408 | $4,895 | 11% | 2026 Actual |
| License & Registration | $20 | $241 | 0.6% | |
| Gas | $273 | $3,279 | 8% | |
| Water, Sewer & trash | $177 | $2,118 | 5% | |
| Lawn / Snow | $17 | $200 | 0.5% | |
| Repairs | $17 | $200 | 0.5% | Varies |
| Total Operating Expenses | $1,572 | $18,804 | 43% |
Financial information is based on the Seller's reported income and expenses. Information is deemed reliable but not guaranteed. Buyer and Buyer's agent should verify all information independently.