Industrial-Portfolio-Woburn
19
PRO FORMA
PROJECTED CASH FLOW INCOME
Annual
$/SF
$126,000 $366,520
$12.00
1 Adele Road
$8.50
64 Industrial Parkway
OTHER INCOME 1 Adele Reimbursements
$59,006
$5.62 $5.07
$218,826
64 Industrial Reimbursements
$770,352
$14.37
POTENTIAL GROSS INCOME
LESS OPERATING EXPENSES 1 ADELE ROAD Real Estate Taxes
$24,398 $32,445
$2.32 $3.09 $0.21 $1.78 $3.09 $0.21
Operating Expenses
$2,163
Insurance
64 INDUSTRIAL PARKWAY Real Estate Taxes
$76,702
$133,241
Operating Expenses
$8,883
Insurance
$277,832
$5.18
TOTAL EXPENSES
NET OPERATING INCOME
$492,520
$9.19
64 INDUSTRIAL PARKWAY & 1 ADELE ROAD / WOBURN, MA
Made with FlippingBook - Online catalogs