Number of units: 6 (3 Commercial and 3 Residential) Units sizes: 1 x 5 ½, 1 x 4 ½, 1 x 6 ½ Lot size: 8,008.35 sq. ft Potential Gross Income: $187,794 +/- 5.53% cap rate Yearly expenses: School taxes: 1,000$ Municipal taxes: 25,000$ Insurance: 4,972.91$ Electricity: 474.12$ Maintenance & repairs: 5,924.62$ Management: 7,899.49$ Structural reserve: 3,953.36$ _______________________________ Total of expenses: 49,224.21$ Net Operating Income : $139,611.63