NOI $202,000 approx.
Expenses $30,187.92 Property Taxes
$6,800 insurance approx.
There are currently 2 vacancies on the main floor which allow to increase the income. Seller has not leased them intentionally and will let the buyer decide the tenants.
The other leases will be reviewed in DD and the buyer to assume.