3548 Portland Ave Financials
| Unit | Beds / Baths | Occupancy | Monthly Rent |
|---|---|---|---|
| 1 | 2 BR / 1 BA | Occupied | $1,400 |
| 2 | 2 BR / 1 BA | Occupied | $1,545 |
| 3 | 2 BR / 1 BA | Vacant | $1,545* |
| 4 | 2 BR / 1 BA | Occupied | $1,400 |
| Total Current Monthly Rent | $4,345 | ||
*Unit 3 is vacant and available for an owner-occupant. The $1,545 shown represents its previous monthly rent and is not included in current rental income. Potential monthly rent at full occupancy is $5,890. Tenants pay their own electricity and cooking gas.
| Expense | Monthly | Annual |
|---|---|---|
| Property Taxes (2026) | $825 | $9,895 |
| Property Insurance | $282 | $3,381 |
| Boiler Gas | $483 | $5,790 |
| Water / Sewer | $390 | $4,680 |
| Common-Area Electricity | $20 | $240 |
| Total Utilities | $893 | $10,710 |
| Lawn / Snow / Pest Control | $165 | $1,980 |
| Repairs & Maintenance | $826 | $9,916 |
| Rental License / General Admin | $16 | $196 |
| Property Management | $400 | $4,800 |
| Marketing | $117 | $1,406 |
| Total Operating Expenses | $3,524 | $42,284 |