5950 E River Road - Financials
Unit |
Style |
Baths |
Monthly |
Annually |
Resident Pays |
Expiration |
| Apt 1 | 2 BR | 1 | $1,15 | $13,380 | Gas & Electricity | MTM |
| Apt 2 | 2 BR | 1 | $900 | $10,800 |
Gas & Electricity |
MTM |
| Apt 3 | 1 BR | 1 | $1,050 | $12,600 |
Gas & Electricity |
3/31/26 |
| Apt 4 | 1 BR | 1 | $942 | $11,304 | Gas & Electricity | MTM |
| Apt 5 | 2 Br | 1 | $1,175 | $14,100 |
Gas & Electricity |
1/31/26 |
| Apt 6 | 2 BR | 1 | $1,040 | $12,480 | Gas & Electricity | 12/31/25 |
| Apt 7 | 1 BR | 1 | $1,070 | $12,840 | Gas & Electricity | 11/30/25 |
| Apt 8 | 1 BR | 1 | $1,045 | $12,540 | Gas & Electricity | 10/31/25 |
| Apt 9 | 2 BR | 1 | $1,175 | $14,100 | Gas & Electricity | 2/28/26 |
| Apt 10 | 2 BR | 1 | $1,175 | $14,100 | Gas & Electricity | 12/31/25 |
| Apt 11 | 1 BR | 1 | $1,150 | $13,800 | Gas & Electricity | Vacant |
| Apt 12 | 1 BR | 1 | $1,050 | $12,600 | Gas & Electricity | 9/30/25 |
| Total | $12,887 | $154,644 |
Coin Operated Laundry brings in approximately $167 / month ($2000 / year).
Application fees, late fees, liability insurance and move-out charges: $6,291 / year
Expenses |
Monthly |
Annually |
% of Gross Revenue
|
Notes |
| Property Taxes | $1,541 | $18,496 | 11% | 2025 |
| Insurance | $413 | $4,955 | 3% | 2024 Actual |
| Property Management | $523 | $6,279 | 4% | 2024 Actual |
| Salaries | $332 | $3,983 | 2% | 2024 Actual |
| Utilities | $956 | $11,468 | 7% | 2024 Actual |
| Lawn & Snow | $371 | $4,449 | 3% | 2024 Actual |
| Repairs & Maintenance | $1,400 | $16,796 | 10% | 2024 Actual |
| General / Other | $81 | $969 | 1% | 2024 Actual |
| Total | $5,616 | $67,395 | 41% |
NOI: $95,540
Information is deemed reliable but not guaranteed. Buyer and Buyer's agent to verify all details.
