Active
real-estate-only
needs-renovation
435 Western Ave, Brattleboro VT
Price
$575,000.00
Listing Tags
—
Beds
28
Size
3154 sqft
Type
Two-Family
Overview
Lease and Income Structure
Property Financials
Bed Data
Private Beds
4
Shared Beds
24
Total Beds
28
Vacancy Rate (estimated)
20%
House Mentors
1
Revenue-Producing Beds
21.40
Weekly Rent
$180.00
Intake Fee
$200.00
Revenue (Annual)
Total Potential Rent Income
$262,080.00
Less: Vacancy & Loss
$52,416.00
Less: Mentor Rent Credit
$9,360.00
Plus: Intake Fee Revenue
$8,960.00
Plus: Laundry Service Revenue
$4,659.00
Total Revenue
$213,923.00
Expenses (Annual)
Operating Expenses
$24,282.00
Property Taxes
$9,973.00
Property Insurance
$3,100.00
Operator Compensation
$24,000.00
Total Expenses
$61,355.00
Net Income
Net Operating Income
$152,568.00
Valuation
Capitalization Rate
10%
Value on Cap Rate
$1,525,680.00