Tenant Name Unit Monthly Rent ($) Due ($) Security Deposit ($) Kewal Singh C/O Green Label Wine & Liquor Unit 9 & 10 3497 0 9600 Beck’s Physical Therapy Unit 7 & 8 3819 0 3300 USPS Unit 6 3083 + 11.9% tax reimbursement 3529 0 0 Donika Sejdaj Beauty Salon Unit 5 1827 0 1200 Flaka Sejdaj Bakery and Café Unit 4 1380 0 1200 Route 94 Smoke Shop (Vacant Unit 3 - Closed by OCM) 2200n Unit 3 0 6600 0 Eduardo’s Restaurant Unit 1 & 2 2866 0 2500 American Youth Ballet (Pam) 2nd Floor East 700 0 0 Vacant Space (Former Tenant Paid $6,000) Upstairs - 9000 sq. ft. 0 0 0 Historical Rent (Dance Studio) used to pay 1400 Upstairs 0 0 Total Current Rent Roll $17,618 Current yearly income $211,416 Gross Potential Rental Income. 9000 sq ft vacant. at 12 per ft. 9000 108000 Smoke Shop vacant current asking price. 3000 3,000 36000 American Youth payed 1400 before covid. 700 8400 Gross Potential Monthly Rental income $30,318 Gross Potential yearly income $363,816 Taxes 45,000 Insurance ,Management, Maintenance 40,000 Projected NOI $278,816 Tenant Name Unit Monthly Rent ($) Due ($) Security Deposit ($) Kewal Singh C/O Green Label Wine & Liquor Unit 9 & 10 3497 0 9600 Beck’s Physical Therapy Unit 7 & 8 3819 0 3300 USPS Unit 6 3083 + 11.9% tax reimbursement 3529 0 0 Donika Sejdaj Beauty Salon Unit 5 1827 0 1200 Flaka Sejdaj Bakery and Café Unit 4 1380 0 1200 Route 94 Smoke Shop (Vacant Unit 3 - Closed by OCM) 2200n Unit 3 0 6600 0 Eduardo’s Restaurant Unit 1 & 2 2866 0 2500 American Youth Ballet (Pam) 2nd Floor East 700 0 0 Vacant Space (Former Tenant Paid $6,000) Upstairs - 9000 sq. ft. 0 0 0 Historical Rent (Dance Studio) used to pay 1400 Upstairs 0 0 Total Current Rent Roll $17,618 Current yearly income $211,416 Gross Potential Rental Income. 9000 sq ft vacant. at 12 per ft. 9000 108000 Smoke Shop vacant current asking price. 3000 3,000 36000 American Youth payed 1400 before covid. 700 8400 Gross Potential Monthly Rental income $30,318 Gross Potential yearly income $363,816 Taxes 45,000 Insurance ,Management, Maintenance 40,000 Projected NOI $278,816 Tenant Name Unit Monthly Rent ($) Due ($) Security Deposit ($) Kewal Singh C/O Green Label Wine & Liquor Unit 9 & 10 3497 0 9600 Beck’s Physical Therapy Unit 7 & 8 3819 0 3300 USPS Unit 6 3083 + 11.9% tax reimbursement 3529 0 0 Donika Sejdaj Beauty Salon Unit 5 1827 0 1200 Flaka Sejdaj Bakery and Café Unit 4 1380 0 1200 Route 94 Smoke Shop (Vacant Unit 3 - Closed by OCM) 2200n Unit 3 0 6600 0 Eduardo’s Restaurant Unit 1 & 2 2866 0 2500 American Youth Ballet (Pam) 2nd Floor East 700 0 0 Vacant Space (Former Tenant Paid $6,000) Upstairs - 9000 sq. ft. 0 0 0 Historical Rent (Dance Studio) used to pay 1400 Upstairs 0 0 Total Current Rent Roll $17,618 Current yearly income $211,416 Gross Potential Rental Income. 9000 sq ft vacant. at 12 per ft. 9000 108000 Smoke Shop vacant current asking price. 3000 3,000 36000 American Youth payed 1400 before covid. 700 8400 Gross Potential Monthly Rental income $30,318 Gross Potential yearly income $363,816 Taxes 45,000 Insurance ,Management, Maintenance 40,000 Projected NOI $278,816