William Imperial and Jolene Imperial T/A Bobwill Realty June 15, 2000
Property Number |
Property Location |
Mortgage Lender |
Mortgage Balance |
Market Value |
10 |
3709 Route 94
Hardyston Twp, NJ
Blk.15 Lot 12
Blk.15 Lot 11
0ne family
|
NONE |
NONE |
115,000 |
11 |
99 Morris Tpke
Randolph Twp, NJ
Blk.81 Lot 43
2 0ne family Units
|
NONE |
NONE |
265,000 |
12 |
181 Route 10
East Hanover, NJ
Blk.99 Lot 6
2 Unit Commercial
|
Valley CMC, Inc.
P.O. Box 988
Wayne, NJ 07474
Loan No. 91170 |
270,000 |
550,000 |
|
|
TOTALS |
354,402 |
2,650,000 |
|
|
|
NET |
2,295,598 |
Average Annual Income and Expenses William And Jolene Imperial T/A Bobwill Realty as of June 15, 2000
Property Number |
|
Annual Rental Income |
|
|
|
1 |
|
50,100 |
2 |
|
7,380 |
3 |
|
7,020 |
4 |
|
7,800 |
5 |
|
9,420 |
6 |
|
15,600 |
7 |
|
NONE |
8 |
|
8,700 |
9 |
|
9,180 |
10 |
|
9,540 |
11 |
|
21,660 |
12 |
|
61,800 |
|
TOTAL |
208,200 |
Average Annual Expenses |
|
Annual Amount |
|
|
|
Mortgage Payments |
|
56,940 |
Property Taxes |
|
42,056 |
Insurance |
|
7,520 |
Legal & Management |
|
15,522 |
Repair & Maintenance |
|
12,000 |
Utilities |
|
2,846 |
Advertising |
|
845 |
Telephone |
|
3,890 |
Office Expenses |
|
1,013 |
Auto Expenses |
|
2,727 |
Commission |
|
1,000 |
Vacancy Factor (5%) |
|
10,410 |
|
TOTAL |
142,799 |
|
NET |
65,401 |
|
Page 2
|