|
![]() |
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$193,333
![]() |
$11.37
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$193,333
![]() |
$11.37
![]() |
Taxes |
$85,791
![]() |
$5.05
![]() |
Operating Expenses |
$8,516
![]() |
$0.50
![]() |
Total Expenses |
$94,307
![]() |
$5.55
![]() |
Net Operating Income |
$99,026
![]() |
$5.83
![]() |
Gross Rental Income | |
---|---|
Annual | $193,333 |
Annual Per SF | $11.37 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $193,333 |
Annual Per SF | $11.37 |
Taxes | |
---|---|
Annual | $85,791 |
Annual Per SF | $5.05 |
Operating Expenses | |
---|---|
Annual | $8,516 |
Annual Per SF | $0.50 |
Total Expenses | |
---|---|
Annual | $94,307 |
Annual Per SF | $5.55 |
Net Operating Income | |
---|---|
Annual | $99,026 |
Annual Per SF | $5.83 |
COLLECTION STREET | CROSS STREET | TRAFFIC VOLUME | YEAR | Distance |
---|---|---|---|---|
US 14 | S Consumers Ave, SE | 8,791 | 2025 | 0.10 mi |
US 14 | E Katie Ln, NW | 15,638 | 2024 | 0.14 mi |
E Northwest Hwy | I- 290, NW | 21,367 | 2025 | 0.27 mi |
E Northwest Hwy | W Northwest Hwy, SE | 21,646 | 2023 | 0.28 mi |
East Northwest Highway | W Northwest Hwy, SE | 21,410 | 2025 | 0.31 mi |
Not Available | Not Available, No | 3,527 | 2020 | 0.34 mi |
US 14 | State Rte 53, NW | 20,524 | 2025 | 0.35 mi |
US 14 | E Northwest Hwy, NW | 15,638 | 2024 | 0.35 mi |
North Wilke Road | W Northwest Hwy, S | 4,501 | 2025 | 0.37 mi |
Wilke Rd | W Northwest Hwy, S | 4,500 | 2023 | 0.37 mi |
Parcel Numbers | 02-24-400-010-0000, 02-24-405-007-0000 | Total Assessment | $285,087 |
Land Assessment | $234,612 | Annual Taxes | $85,791 ($5.05/SF) |
Improvements Assessment | $50,475 | Tax Year | 2024 |