Bathroom
Lake Life Realty 87 Whittier HwyMoultonborough, NH 03254 603-403-5944 CASSIE STOKES Realtor® M: 603.851.8901 cassie@lakeliferealty.net Compass is a licensed real estate broker in Massachusetts and Compass Real Estate is a licensed real estate brokerage firm in New Hampshire, Maine, and Vermont and each abides by Equal Housing Opportunity laws. All material presented herein is intended for informational purposes only. Information is compiled from sources deemed reliable but is subject to errors, omissions, changes in price, condition, sale, or withdrawal without notice. Photos may be virtually staged or digitally enhanced and may not reflect actual property conditions.
Revenue
Landlordpayselectricity
Landlordpayselectricity
Apt# LeaseUntil
1MH $880.00 7/31/2023
1AMH $890.00 3/31/2023
2MH $915.00 12/31/2023
Landlordpayselectricity 3MH $840.00 9/30/2023
4MH $1,000.00 TAW
5CH $880.00 11/30/2023
5AMH $820.00 3/31/2023
6CH $885.00 5/31/2023
7CH $850.00 9/30/2023
8CH$830.002/28/2023
Rentroll-Monthly$8,790.00
Rentroll-Yearly$105,480.00
Vacancyloss(5%) ($5,274.00)
GROSSINCOME$100,206.00
Expenses
RETax3.234%on$338,400Val.$10,974.30
Insurance(2021)$5,117.00
*Maintenance+Repairs$9,987.00
Heat(2021)5080gallonspropane$8,556.00
Water+Sewer (2021)$3,705.00
Landlordelectric$3,131.00
Mow+Snow $1,901.00 Trash$2,160.00
TotalExpenses $45,531.30
NetOperatingIncome $54,674.70
Notes
2022 -Inspectedallapartmentstoreducewaterwaste,made changes/repairsin2,4,7,8.NewstoveApt4
2021 *Abouthalfofthe2021repairamountwasamajor cleanup/repaintafteronetenantleft,andabout$1500morewas spentonrepair,andthendemolitionofagarbageshed
2021 -wedidaclosetogut-renotoconvertApt1toresidentialuse, newwasher/dryer
- Replacedtheroofonbothbuildings,re-pointchimneys
-RepointedthechimneysontheMainHouse
-Apt5-RenovateApt5-NewBath,scrapeandpolywoodfloors
-Apt5A-NewRefrigeratorandstove -Apt7scrapeandpolyfloors
2019 -NewfurnaceatMainHouse
2018 -Apt3newstove
Apt6newkitchencabinets,floor,counter,refinishfloorsinLRand BR
2017 -newconcretewalkwayatMainhouse
-replaceremainingknob-and-tubewiringatMainhouse -Apt6newstove
Beforewepurchased
2013 -Newpropaneheatingsystematbothhouses -newCarriagehousewindows
2012 -newCarriagehousesiding
22CentralSt,Lisbon
NORARUBINLLC
C/OSTARER/STOR 420RIVERSIDEDRIVE,#5H
4APTS,UNITS5-8;FD:SOMEOUTDATEDBLDGPERMITISSUED2/29/12BM; BUILDING-COLONIAL;18M&L:ADDEDEXKITCH'S,ADJDSIDING;P/U RENOVATECONVERTSALONTORESIDENTIALAPARTMENT2022-REMOVE FD
PARCELTOTALTAXABLEVALUE OWNERINFORMATION LISTINGHISTORY EXTRAFEATURESVALUATION SALESHISTORY NOTES PICTURE MUNICIPALSOFTWAREBYAVITAR
LANDVALUATION LASTREVALUATION:2019
Map: Card: MarketValue LngthxWidth Rate Units Cond SizeAdj FeatureType Notes
100 100 4 10,000
100 100 3 4,500
14,500
NotesTaxValue AdValoremSPIR Cond Units NCAdj LandType BaseRate SiteRoadDWayTopography
E 0.800 100 ac 100 27,4000N27,400 100100100 27,360 27,400 0.800ac 27,400 Lot: Sub: PriceGrantor BookPageTypeDate
LISBONASSESSINGOFFICE 05/11/2022Printed: Site: Driveway: Road: 22CENTRALSTREET 000U04 000032 000000 LISBON
BuildingFeatures Land Year
Zone:DISTBMinimumAcreage:1.00MinimumFrontage:125
FIREPLACE1-1STAND
2,500.00 KITCHENSV
1,500.00 2018
1of2
4FRES
09/16/201642340322QI 285,00022CENTRALSTREETLLC, 08/15/20073438453QI 325,000ROBERTS,JOHNB
NEWYORK,NY10025 05/09/22RDBP 01/14/19JBRE 07/25/14THUR 09/16/13JTX 06/26/09FHS 03/12/09MKE 12/02/08CJC
2020 $27,400 $228,000$20,500 ParcelTotal:$275,900 2021 $27,400 $228,000$20,500 ParcelTotal:$275,900 2022 $27,400 $125,300$14,500 (c) ParcelTotal:$338,400 (CardTotal:$167,200)
Fixtures: Baths: Bedrooms:
Roof: Ext: Floor: Int: 4.0 4 No Quality: $67.06 0.9976 $231,961
Physical: GOOD
PICTURE
OWNER TAXABLEDISTRICTS BUILDINGDETAILS BUILDINGSUBAREADETAILS 2019BASEYEARBUILDINGVALUATION
PERMITS
2.50STORYFRAMEFOURFAM Adj.Effect.Area IDDescription
Map: Lot: Sub: Card:1of2
TotalDepreciation: Temporary: Economic: Functional:
ConditionForAge:
05/11/2022Printed:
000U04 000032 000000 BuildingValue: MarketCostNew: NORARUBINLLC C/OSTARER/STOR
22CENTRALSTREET
FFFFSTFLRFIN 14401.001440 BMUBSMNT 14400.15216 OPUOPENPORCH 210.15 3 HSU1/2STRYUNFIN 14400.25360 UFFUPPERFLRFIN 14401.001440 5,781 3,459 GLA:2,880 DatePermitIDPermitType Notes 08/26/21 RENOVATIONS RENOVATEANDCONVERTSALONTOAPARTMENT
Heat: A/C: Percentage District
$125,300 46% 46%
Com.Wall: 12 GABLEHIP/ASPHALT VINYLSIDING PLASTERED/FIBERBOARD PINE/SOFTWD GAS/HOTWATER
420RIVERSIDEDRIVE,#5H NEWYORK,NY10025 0.9580
LISBON
SizeAdj: BaseRate: Bldg.Rate: Sq.FootCost:
RFF70.00 A0AVG Generators: ExtraKitchens: Fireplaces: 1885 YearBuilt: Model:
UNITS1A,2,3,4,5A&1COMMSALON;FD:SOMEOUTDATEDNOGARAGE DRCEMENTFL.6/36/09FHS;18M&L:ADDEDEXKITCH'S,ADJDBASE RATE,SPUTOSPF,OPFTOOPU,DEKTOOPU,RMVDDEK,ADDEDCNPY 2022-REMOVEFD
LANDVALUATION LASTREVALUATION:2019 PARCELTOTALTAXABLEVALUE OWNERINFORMATION LISTINGHISTORY EXTRAFEATURESVALUATION SALESHISTORY NOTES PICTURE MUNICIPALSOFTWAREBYAVITAR
Map: Card: MarketValue LngthxWidth Rate Units Cond SizeAdj FeatureType Notes
100 100 4 6,000 1,500.00 2018 6,000 2of2 NotesTaxValue AdValoremSPIR Cond LandType 0ac Lot: Sub: PriceGrantor BookPageTypeDate LISBONASSESSINGOFFICE 10/20/2022Printed: 4FRES Site: Driveway: Road: 22CENTRALSTREET 000U04 000032 000000 LISBON
BuildingFeatures Land Year 2022 $0 $165,200$6,000 (c) ParcelTotal:$338,400 (CardTotal:$171,200) Zone:MinimumAcreage:MinimumFrontage: Neighborhood:
NORARUBINLLC C/OSTARER/STOR 420RIVERSIDEDRIVE,#5H
KITCHENSV
NEWYORK,NY10025 01/14/19JBRE 06/26/09FHS 06/26/09FHS
Com.Wall: 15 GABLEHIP/ASPHALT VINYLSIDING DRYWALL/PLASTERED LINOLEUMORSIM/HARDWOOD GAS/HOTWATER
0.9966
Roof: Ext: Floor: Int: 5.0 5 No Quality: $66.99
HSU1/2STRYUNFIN 22570.25564 UFFUPPERFLRFIN 22571.002257 FFFFSTFLRFIN 27211.002721 BMUBSMNT 16060.15241 CRLCRAWL 6510.00 0 SPFSCREENPORCH 2320.3070 OPUOPENPORCH 1000.1515 CANCANOPY 520.10 5 9,876 5,873 GLA:4,978
58% 58%
OWNER
BUILDINGDETAILS BUILDINGSUBAREADETAILS 2019BASEYEARBUILDINGVALUATION
PICTURE PERMITS
TAXABLEDISTRICTS
2.50STORYFRAMEMULTIFAMIL Adj.Effect.Area IDDescription
Map: Lot: Sub: Card:2of2
$393,432 TotalDepreciation: Temporary: Economic: Functional: Physical: AVERAGEConditionForAge: $165,200
10/20/2022Printed:
000U04 000032 000000 BuildingValue: MarketCostNew: NORARUBINLLC C/OSTARER/STOR 420RIVERSIDEDRIVE,#5H
22CENTRALSTREET LISBON DatePermitIDPermitType Notes
Heat: A/C: Percentage District
Fixtures: Baths: Bedrooms: YearBuilt:
NEWYORK,NY10025 0.9570
SizeAdj: BaseRate: Bldg.Rate: Sq.FootCost:
RFF70.00 A0AVG Generators: ExtraKitchens: Fireplaces: 1885
Model:
NORARUBINLLC
C/OSTARER/STOR 420RIVERSIDEDRIVE,#5H NEWYORK,NY10025
County:$0.87 School:$8.77 Town:$5.65 StateEducation:$0.93
LISBONTAXCOLLECTOR 46SchoolStreet Lisbon,NH03585 Temp-ReturnServiceRequested 8%APRChargedAfter07/01/2022 338,400
311,000 338,400 * *FirstBillTaxRateEquals1/2LastYear'sFinalTaxRate
$16.22
Invoice: BillingDate: PaymentDueDate:
2022P01012803 07/01/2022 05/17/2022
2022LISBONNH,TAXCOLLECTORPROPERTYTAX--BILL1 $5,488.85AmountDue:
$5,488.85 $0.00 $5,488.85
TotalTaxRate: TaxRates Assessments SummaryOfTaxes NetValue:
FirstBill: -Abated/Paid: -VeteranCredits:
NORARUBINLLC 27,400 Map:000U04 000032Lot: Sub:000000 PropertyDescription AmountDueBy07/01/2022: Seebackofbillforimportanttaxinformation
RETURNTHISPORTIONWITHPAYMENT
TaxableLand: Buildings: Total: C/OSTARER/STOR Location:22CENTRALSTREETAcres:0.800 $0.00 Owner: PropertyOwner Invoice: Map: Lot: Sub: Location: NORARUBINLLC C/OSTARER/STOR 420RIVERSIDEDRIVE,#5H NEWYORK,NY10025 000U04 000032 000000 22CENTRALSTREET 2022P01012803 $5,488.85 NORARUBINLLC LISBONTAXCOLLECTOR Monday3:30-7:00,Tuesday-Thursday7:30-4:00 Friday7:30-10:00 (603)838-2862 TaxCollector:AudreyChampagne
2022LISBONNH,TAXCOLLECTORPROPERTYTAX--BIL RemitTo: MailedTo: LISBONTAXCOLLECTOR 46SchoolStreet Lisbon,NH03585 Temp-ReturnServiceRequested AmountDueBy07/01/2022: REMITTEDAMOUNT: . C/OSTARER/STOR BillscanbepaidonlineatNHtaxkiosk.com
Owner:
