Loading...
227 HIGHLAND AVENUE MAP NO. f LOT NO. I// PROPERTY RECORD -CITY OF SALEM (WARD &PRECINCT) CARD NO. MEMORANDA 1 8 0141 PHOTO 0227 H I Gt�L A 41 AVENUE 6j 87 RECORD OF OWNERSHIP NUMBER DATE BOOK PAGE 179 f/r,.rri ..R /2 /6-2Y e e .-14C',1 SALE X RLTY TR WE INE:R SR TR 75 6187— / ET AL C/O. MONT HELEN KASS 179� � 1740 BROADWAY 323 LNEW YORK NY 10U19 000 75—AC. 13.96 S.F. VALUE —tt000 — BLDG _ ..O0-- — 34' coo 1 - JB® ' VERIFICATION OF INSPECTION ASSESSMENT RECORD 1975 19 0 _ 19 19 19 19 19 19 19 19 APPEAL DATA DWELLING GARAGE Appeal Granted Denied SWIM POOL Value Land APARTMENTS Change Building CONDO COMM OR IND _ TOTAL VALUE BUILDINGS TOTAL VALUE LAND i ( I I TOTAL VALUE LAND &BUILDINGS It ! �1 g CONSTRUCTION v Size Area Class Age Remod. Cond. Repl. Value Phys. Phys. Value pep. Sound Value 11 14 15 18 19 22 23 25 26 29 30 31 32 37 38 39 40 45 46 47 48 53 r 3 •q t (4'c )0 00 — Sr.37 G 0 0 PHOTOGRAPH PERMIT COMP. DATE Total LAND VALUE COMPUTATIONS Square Unit Unit Square Ft. Corner Total Depr.% Value 3 Footage 6 7 10 11 Price 14 15 % 17 18 Price 23 24 25 26 32 33 34 35 41 RENTAL EXPENSE ITEMS 7 PROPERTY INFORMATION ® ,. VACANCY LAND COST / HEATING BLDG.COST WATER SALE PRICE ' ELECTRICITY GROSS ANNUAL INCOME ...... JANITOR LESS EXPENSES 1/ 3. iti: &O 00, O n e' �:N- /1 ;' ) MANAGEMENT NET INCOME _ , LAND @ %= 42-52 LAND RECORD _ Total Value Land BLDG. @ %= Sewer A No Street E High I Water B Dirt Street F Low j Total Value Buildings TOTAL FLAT EXPENSES Gas C Paved G Level K 16.6_ TOTAL Fio,. n nin cido,,,,aik a Total Value Land and Buildings BUILDING RECORD WHIPPLE,MAGANE AND DARCY CONTROL No. MEASURED BY I I IDATE LISTED BY I ? ES I DAT '?✓`.4.? • . 75 1+ r 80 SEMI MOD KtT MOD BATH e ,t ..'yr d ' r BLOCK LOT EXEMPT BLOCK LOT CLASS SEMI MOD BATH eA t. "/ .+4, 1 LJ I I I I J I I I I I ( I • 11 T STORE FRONT 5Y /CH COMPUTATIONS 6 7 11 12 16 17 20 FIRE PROOF CONST NO. AREA UNITOR TOTAL SERIAL INUMBER ( I DATE BUILT I SHEET I OF I MILL CONST ITEM OTY COST L_J LI REINF CONC BEAMS&COLS • 21 26 27 32 34 STEEL FRAME EXTERIOR WALL VARIATIONS STEEL BEAMS&COLS DESIGN STEEL TRUSSES • RANCH 1. Common Brick V/F 5. Face Brick V/M STEEL OR BAR JOIST 2. Face Brick V/F 6. Cut Stone V/M TIMBER BEAMS&COLS SPLIT LEVEL or BY LEVEL 3. Cut Stone V/F 7. Perna Stone WOOD TRUSSES ADDITIONS OR DEDUCTIONS COLONIAL 4. Common Brick V/M SPRINKLER SYS CAPE COD TYPE STORIES LINEAL FEET PASS ELEv CONDO , 1 i _ I i FREIGHTELEV CONVENTIONAL 35 36 37 38 40 MODERN FINISHED ATTIC OR SECOND FLOOR FLOORS-5 RAISED RANCH B 1 2 3 SINGLE FAMILY Cement FAM. FLAT Fin.Area 43 I I I 146 Hardwood FAM. DUPLEX Pine Fin.Attic% 47 ( 150 Single Fl. FAM. CONV. Unfinished %Story% 51 I I I 153 Asph.Tile COMM. DORMERS N, APARTMENTS Wood Joist TOTAL No.of Fam. (50) NUMBER I SIZE I NUMBERI SIZE _Reinf.Conc. J s INDUSTRIAL I� W I__IJ I I I ✓A 6' FOUNDATION 54 55 56 57 58 59 60 61 BASEMENT AREA CONCRETE _-1 CEMENT BLOCK Rec.Room%1 ■ I ILI I I W I I I SALE -,2r$ IOIJI.S1PIOI 3Ia'S' OVERALL DIMENSIONS BASEMENT BRICK 62 6364 65 66 67 68 STORIES WIDTH LENGTH AREA FULL- DATE 36 U I�11%F£I39 1 I I I 1 I I I I I I I I 1 ■ I I STONE No Concrete Floor 0 69 40 41 42 43 44 45 46 49 50 52 TOTAL ROOFING Dry Wall Cl2 Plaster ❑ CAP IMPROV $I I I I I I I 159 I ■ I L±_l L __I I I I I I 1 ■ I I • COST CONVERSION FACTOR ASPHALT,ASBESTOS Air Cond. 0 4 Percent I • 1 I 1 DATE 62I I I I 165 2 3 4 5 6 7 8 11 12 14 REPLACEMENT WOOD SHINGLES 5 6 7 I=1 U I I I IIIII 1 ■ I I VALUE BATH ROOMS 27 28 29 30 31 32 33 36 37 39 SLATE I I I I I I I I I I 1 • PHYSICAL DEP.FIXTURES NO. FLOOR WAINS BOTH TAR &GRAVEL L_J 1 2 3 40 41 42 43 44 45 46 49 50 52 VALUE COMPOSITION 8 9 (10) BUILT IN PORCH PATIOS FUNCTIONAL OR SHED DORMER LF U LJ 1 2 3 TYPE STORIES WIDTH LENGTH AREA Type Width Length Area ECON.OBS. PICTURE DORMER LF 11 12 (13) E 0 G (53) LJ III I I I I I I I CARPORT1 AR7 8 9OLI I I I I I 1 1 1 I EXTERIOR WALL TYPE LJ LI 1 2 3 54 55 56 57 58 59 60 61 62 2 A. FRAME WITH WOOD, 14 15 (16) 3 OTHER U I I I L_1_I I I 11 ASBESTOS,STUCCO, r FIREPLACES WIDTH LENGTH AREA 10 I1 12 13 14 15 16 17 SUMMARY OF APPRAISED VALUE ALUM,SIDING (19) 1 1 ON 1 Li 2ON 1 IJ BUILT IN GARAGE I I I I I I I I I I BAY WINDOWS NO.I I I STORIES 1 I 1 18 19 20 21 22 24 25-26 27-28— PRINCIPAL BLDG. B. CONCRETE BLOCK BSMT (No.of Cars) 1 0 2 0 3 0 25 PORCHES MISCELLANEOUS ADDS OR DEDUCTS APPRAISAL $ ON TILE-STUCCO ON CODE DOLLAR AMOUNT OTHER PRINCIPAL HEATING 26 ROOMS B 1 2 3 TYPE STORIES' 1 IWID'TH' LENGTH AREA BLDGS.APPRAISAL $ BLOCK OR TILE (19) E 0 G (331 W I L I LLJ I I I I 43 I I I 145 46I I I I I49 ACCESSORY BLDGS. 0 0 NONE Living 34 35 36 37 38 39 40 42 C. BRICK OR STONE r 1 OFORCEDHOTAIR Dining E 0 G (50) I I I 1___LJ 1 I I I I I I so I I 162 631 I I I 166 APPRAISAL $ VENEER (19) 1 2 OSTEAM 1 PIPE Bed 51 52 53 54 55 56 57 59 TOTAL BLDG. D.SOLID BRICK OR Kitchen E 0 G (2) III I I I I I I I I I__I 121 I I 114 151 I I I 118 APPRAISAL $ — 3 OFLOOR OR WALL STONE (19) 3 4 5 6 7 8 9 11 TOTAL LAND Rec. Rm, OTHER 4 OCeilingRadiantElec. ATTACHED GARAGE Overh Physical Depr. 19 I p WidthY P I 20 APPRAISAL Q G 5 DBaseboard Electric Apts. 23 I I 124 251 I 126 271 I I 129 U30 Economic Obs. 211 I I22 $ ��� 6 ❑Floor Radiant Elec. Office ` 7 DFloor Radiant Hot, StoresAccessory Bldgs 3I I I I I I I TOTAL APPRAISED $ Other VALUE IL Water 8 OGravity-Pioeless 9 0 Steam 2 Pipe Total Land Value 42 I_ I_ _ I I _ I I I 148 AP NO. 1 LOT NO. / V /1 PROPERTY RECORD - CITY OF SALEM (WARD &PRECINCT) CARD NO. MEMORANDA 1 M • (\ / 9 / l / RECORD OF OWNERSHIP NUMBER DATE BOOK PAGE - N F"CVre 1 1 kt l .. [<J I i J N!=- S cA R 12+= 04 J I, s \ !,1 c r E 6 O f Q.r ,i,.) 1,0 it..Ir... j VERIFICATION OF INSPECTION ASSESSMENT RECORD 1975 19 19 19 19 19 19 19 19 19 APPEAL DATA DWELLING GARAGE Granted Appeal Denied SWIM POOL Value Land APARTMENTS Change Building CONDO COMM OR IND TOTAL VALUE BUILDINGS TOTAL VALUE LAND TOTAL VALUE LAND &BUILDINGS J ( CONSTRUCTION Size Area Class Age Remod. Cond. Repl. Value Phys. p. Phys. Value Dep. Sound Value 11 14 15 18 19 22 23 25 26 29 30 31 32 37 38 39 40 45 46 47 48 53 e `‘Y` — '1;.,, «5 4.- 1 1 (1,ii Ik 1 80 PHOTOGRAPH ' PERMIT COMP. DATE Total 'LAND VALUE COMPUTATIONS Square Unit Unit Square Ft. Corner Depr.% Footage Price infl Total Value 3 9 6 7 10 11 14 15 % 17 18 Price 23 24 25 26 32 33 34 35 41 RENTAL EXPENSE ITEMS PROPERTY INFORMATION VACANCY ' LAND COST HEATING BLDG.COST WATER SALE PRICE ELECTRICITY GROSS ANNUAL INCOME JANITOR LESS EXPENSES MANAGEMENT NET INCOME I _ I _ _ LAND @ %= 42-52 LAND RECORD Total Value Land BLDG. @ %= Sewer A No Street E High Water B Dirt Street F Low J Total Value Buildings Gas C Paved G Level K TOTAL FLAT EXPENSES TOTAL Elec. D No Sidewalk H Total Value Land and Buildings 1 rBUILDING RECORD WHIPPLE,MAGANE AND DARCY CONTROL Nb. 1 MEASURED BY l I IDATE' I022 LISTED BY I I I DATE . 75 80 SEMI MOD KIT MOD BATH ( 4 i,,: i 5 ' r' �' BLOCK LOT EXEMPT BLOCK LOT CLASS SEMI MOD BATH COMPUTATIONS ' 1 U Ic>Io1c' I C,)IeI If, I1. I/ IYI II I I • I I T STORE FRONT a ( / t R . 1 ti I,"`;. A- AREA 6 7 11 12 T, 16 17 20 FIRE PROOF CONST NO. OR UNIT TOTAL SERIAL INUIMB IR I I DATE 17 I7 LI . SHEET OF , RMILL EINF NST ITEM OTy. COST �J �� REINF CONC BEAMS&COLS 21 26 27 32 34 STEEL FRAME 1.' ' /Z 4/0. ,n v jy °} 'Z.; . r S EXTERIOR WALL VARIATIONS STEEL BEAMS&COLS ,,, DESIGN STEEL TRUSSES y' a'. J`7� ���� RANCH 1. Common Brick V/F 5. Face Brick V/M STEEL OR BAR JOIST 1 I ' le i 14a 2. Face Brick V/F 6. Cut Stone V/M TIMBER BEAMS&COLS / G SPLIT LEVEL or BY LEVEL 3. Cut Stone V/F 7. Perna Stone WOOD TRUSSES ADDITIONS OR DEDUCTIONS COLONIAL 4. Common Brick V/M SPRINKLER SYS i; CAPE COD TYPE STORIES LINEAL FEET PASS ELEV CONDO U I • I I U FREIGHT ELEV CONVENTIONAL 35 36 37 38 •40 • MODERN FINISHED ATTIC OR SECOND FLOOR FLOORS 5 RAISED RANCH _ B 1)21 3 SINGLE FAMILY Cement 3 FAM. FLAT Fin.Area 43 I I I 146 HardwoodPine FAM. DUPLEX Fin.Attic% 47 I I I 150 Single FI. FAM. CON V. Unfinished %Story% 51 I I I 153 Asph.Tile 7 COMM. , .i",t,^,, . • APARTMENTS' ' DORMERS Wood Joist , NUMBER SIZE NUMBER SIZE Reinf.Conc. TOTAL No.of Fam. (50) ' ' INDUSTRIAL L_J LLJ L-LJ , FOUNDATION 54 55 56 57 58 59 60 61 CONCRETE ! Q BASEMENT AREA CEMENT BLOCK i� Rec.Room%I � I ILI I lwl I I SALE 27$ I I I I I I I I33 OVERALL DIMENSIONS BASEMENT BRICK 62 63 64 65 66 67 68 % DATE 36 J I I I 139 STORIES WIDTH LENGTHI AREA FULL- STONE No Concrete Floor 0 69 L- 1 W III 1. I I I I 1 • I I ; 40 41 42 43 44 45 46 49 50 52 TOTAL / 11 I S-3L ROOFING ,` 1 r piCAP IMPROV $J I I I I I I I59 l-1� L1J LLJ 1 1 1 I 1 1 !�J COST CONVERSI19D1 /(:), " � - r�x 'r Dry Wall 2 Plaster 0 FACTOR / 2S 2 3 4 5 6 7 8 11 12 14 ASPHALT,ASBESTOS Air Cond. .� 4 Percent I ■ I I 1 DATE 62 I I I I 165 I - I REPLACEMENT WOOD SHINGLES 5 6 7 �J I_I J W I I I I I 1 • I I VALUE ff�j� SLATE BATH ROOMS 27 . 28 29 301 31 32 33 36 1 37 39 PHYSICAL DEP. Ob f } TAR &GRAVEL FIXTURES NO. FLOOR WAINS BOTH I__J � I W L I I I I �J U 1acl 1 2 3 40 41 42 43 44 45 46 49 50 52 , VALUE / ()A 3 41J. COMPOSITION 8 9 (10) BUILT IN PORCH . PATIOS FUNCTIONAL OR SHED DORMER LF 1__1 L-1 1 2 3 TYPE STORIES WIDTH LENGTH AREA Type Width Length Area ECON.OBS, PICTURE DORMER LF 11 12 (13) E 0 G (53) W Li] I I I I I I I 1 2 CARPORTCEMENT R7 8 O U II W I I 19 I EXTERIOR WALL TYPE Li L_J 1 2 3 54 55 56 57 58 59 60 61 62 A. FRAME WITH WOOD, 14 15 (16) 3 OTHER LJ I I I L I I I 111 ASBESTOS,STUCCO, FIREPLACES WIDTH LENGTH AREA 10 11 12 13 14 15 16 17 SUMMARY OF APPRAISED VALUE ALUM,SIDING (19) r 1 ON 1 U 2 ON 1 I I BUILT IN GARAGE 1 1 I I 1 I I 1 1 I BAY WINDOWS NO.1 I I STORIES I I I 18 19 20 21 22 24 25-26 27-28— PRINCIPAL BLDG. B. CONCRETE BLOCK BSMT (No.of Cars) 1 0 2 0 3 ❑ 25 PORCHES MISCELLANEOUS ADDS OR DEDUCTS APPRAISAL $ Ar.7fl'; 13 0.4) ON TILE-STUCCO ON CODE DOLLAR AMOUNT OTHER PRINCIPAL BLOCK OR TILE (19) HEATING 26 ROOMS B 1 2 3 TYPE STORIES WIDTH LENGTH AREA 431 1 I 145 461 I I I (49 BLDGS.APPRAISAL $ 0 0 ONE Living E O G (33) I_II W LLB 1 1 I 34 35 36 37 38 3940 42 C. BRICK OR STONECCESSORY BLDGS. r 1 FORCED HOT AlAIR Dining E O G (50) I____I_I I I I I___I I 1-1-3--1 601 1 1 162 63L 1 _ 1 1 166 APPRAISAL $ VENEER (19) I 2 ❑STEAM 1 PIPE Bed 51 52 53 54 55 56 57 59 TOTAL BLDG. D.SOLID BRICK OR Kitchen E O G (2) I. I I ICJ 1 1 1 1 I 11 12 1 I I 114 151 I I I 118 APPRAISAL $ .3 .7 e 3 340 3 OFLOOR OR WALL 3 4 5 6 7 8 9 11 Rec. Rm. TOTAL LAND STONE (19) IT 4 ❑CeilingRadiantElec. Width ATTACHED GARAGE Finish Physical Depr. 19L I 120 APPRAISAL Over OTHER 5 0 Baseboard Electric Apts. 23 1 1 124 251 I 126 271 1 I 129 1J30 Economic Obs. 211 I 1 22 $ 7� ',Of.) TOTAL APPRAISED S 13 Lf-� .� 9U 0 7 ❑Floor Radiant iant Hot Other Accessory Bldgs 31 1 1 1 1 1 I VALUE -1 1 I 7 Floor Radiant Hot Stores Water 8 ❑Gravity-Pipeless 9 ❑ Steam 2 Pipe Total Land Value 42 1 1 1 1 1 1 1 1 48 Ail c.,-.7- „5, '17" 6 - •-• I ! , St C 0 1010 ea- __Akikciiiii.4 Aid.r_SpEg___L*14 / 4 4 '1 0 5 T14. CE ct 5 C get) 6-J.t,cc( P0-1 4 1( ' c 1 cajo b_a G.,,,_/6 tk,i.k, cl° 3 0 0 __1! 86.7;4,1 /1 5 0,; ,1 e I, k$-4 e —1— k- f, 1c:,! ; 5 ( 7 i , / o 6 u , 11 , „, ei 7 2", 6 'ik -,/ 'N pti wEd , l / ,4„,' //2 0_0 ___ 12_,,,/z:,, lexeli,,,r- 0 , „-, ?3 4, , ' d--- Fa'f5,4 AT- 1,..pi/0 d., 3 Y--/ Y 4 ° 517, e,c ' / ..)EX /00 D_., re, )c) ? , . , ,/ * a_ ad":ic ,i00 a ,..$—e), t.,' ) _ , # - ( F) 1, '5,,, , (.3 * 1"- xi r 4, 0 ).i _mr....1 c ffied .546:LR , , e / oo / io- 0 6 (Z 6 ci 4 P 'S‘ li / Af2C 2) 3 8 X /o 0 L - X C • • I f • # 1 _)- y x/00 6 0 GP)R.A4/04 r_o_Lfe ,D 5 ED 4, / U yo X /oo y o if, T` gr. /? Pis -�� /f X ♦oa - J v o 1 r41,t1 G /Nv 1,5 * X/oa $ oo ). c/a- ,qy e_r Ocio vT, 54, / 1 .A o X /a a a o o NA r... j›ITT 41 c h r'4 ,. i / Li 90 X ?o C_, 3 o L l iiu ,Ese i rsTuilifw," :I it /3 z x/ Z 1 a- ID ,C3�"c✓ �'' 8 i9 7'4 . ) 9,,d a a , PA ,Z rr 14, $ 2... S" LA. ass jec c_/ 17-7 s T fz e es Hi'k411Abittur ScJtir2 c- p/g 7ed //5/7J 3, 3 9' G 3 r . 7 �y 109 • l a • • • f. IJ:f 1 f-19...) 1hoE #.,E Sr uI&�c. 1 31/ 72 \ . ZP- /° ' , L / Sv ]la 2.. 2. D� ,, _ , /G7 jo° 7eI 6ip t , / --- y / s-"`_c ov Le a f if;// 1-6 Z Z.v 0- -7--;-T/ s9,7 kc ii .S 7-3' , G 7 47 G 0 CO I3 u, / d i %.,,cl k re. c R. / 7 J .S^y 0 A7' l / Yr. Y Pr4. it. vc1a1 $ 2. S GR1?5 Gw cad w4-ttcwa1 S 9 3 0 o _ / 9.s` S I L/? I t iz..r ` I . • • •'4* .' , ' ' ' '0,;• ' 4 11,:t ' . v. . 110190...... •.:"r . • '` C ')' . A '''• ''••• :ii ...4 v. 6. .: ' •r ';'` % '‘'', , WIGIW LAND /4111 ' •;t1' ; ...-' ,e; 4 •••••••• ,,,,,) Cr, , . ; . , 1,- 4.• '4'4., 1 C'. '• ' leRrai IF ,.. ,...-,-.. 7,,,,,,,,,„:„. ... . _.„..rte. . 4 .. _ . . l _ _. t 1 KociA , [ 1....4....... _ ...., ...._____ :1 it:",..,, - k , _ 4.... ,. - tr ii, . Vt.* • ,I ,•Y •1".." 1 t:: '" '://7P0 *...fi. C q 1 . 4 _ . ....,,,... • 4 , , _.... / _. ___..1 e r. , .. . — ___ ' 0, -. ,,.. 4 —____....------.........-4. _ -1 X „II, 2'::',yr '',t • • • .._ , . " 1 ri-, ---„, ri I 7 r i 1 _ r I. " I ' . 1 .,, I k ' ' , ! . 1 ' ', #, I i fir * '' l 1 - *At , • 104 t:• ,-,— • x ? ' • — .40,4 1 $ 1 • t - . 1 ' 47 i .._ ... . . , •, i %de .- I .., , ,,,-- Aco 0" „ • i • , to t- -11 0 I -4. . ••. * . 4 t.. ; . , , ,,' .4.,i z 42.L .41 .• , . "„,. ,\.•11, to 6.1 .... iat 4 lit! ,.....s,„ . , • . - --------- _,_,____ --....".." ••••:A a.m.. •••••0'• . -- 'It t 4 ,.,:', . t ' . goviseo 472.77r— .. , . 4 , 'OE/Ili V4/747 • , • Fte,e4g,(2 io/2) /ir 'frit V i c c? ,ps,c2 lis7104 go Vil 1/7f 4_•Z EN,/ .' e A., 76 - F-EV 16-E 0 8 --‘ -Z5 ‘E141 E o 4/51/70 z.-- • -1Kr ---- . •'oc7erd 4 75 ' -ftivirrifg •4115t1te .. . !'icofbogo *rrig• 't.AK se 0 GIK)ur owe itrECIromyto , , r .------ ZgLi4G, FLAX." at., V,4008 Mee 40000.1 MAU 961/F I VW e:'*1/1 it• 4- —________1 .....—..4 t.,•4"SSE.. • •-•-% : d ,,:le,t... _•-•• ... ____. __._. ......___ . ... - .... 4/1M/1 ESTIMATED INCOME - 1977 'AWTHORNE SQUARE SHOPPING CENTER SALEM, MASSACHUSETTS MINIMUM TENANT SIZE TERM RENTAL Caldor Department Store 85,930 sq. ft. 30 years $219,121 .00 `+e. “ x ` ' Purity Supreme Supermarkets 30,450 sq. ft. 222 years 106,000.00 3. • " Lynn Five Cents Savings Bank 3,000 sq. ft. 20 years 24,000.00 Vacant 2,500 sq. ft. --- -0_ Zayre Corp. (Hit or Miss) 4,000 sq. ft. 10 years 17,000.00 . Morton Shoe Stores (Tagway) 3,800 sq. ft. 10 years 19,000.00 Papa Gino Restaurant 2,500 sq. ft. 10 years 12,500.00 Hallmark Card & Gift 2,500 sq. ft. 10 years 15,000.00 Big L Health & Beauty Aids 5,000 sq. ft. 10 years 23,750.00 D. S. B. Inc. 2,400 sq. ft. 3 years 10,000.00 Cleaner 2,200 sq. ft. 15 years 10,560.0u Jack Chin (Chinese Rest.) 6,300 sq. ft. 10 years 35,000.00 Radio Shack 1 ,800 sq ft. 5 years 8,100.00 Name Dropper 2,000 sq. ft. 5 years 12,000.00 L'Elegance 2,200 sq. ft. 5 years 13,500.00 Bed & Bath 5,250 sq. ft. 10 years 18,000.00 KIOSKS Greenery 5 years 3,600.00 Belgian Fudge 10 years 7,200.00 1 Fotomat 3 years 2,250.00 TOTALS: 161 ,830 sq. ft. $556,581 .00 W; r • M & I 8 141 Date Permit issued 422/7S Location 227 #lal`,h 1 64awli.orqL Stoc.r� Work To Be Done crls--�-L conc,r "tn n - o�..� 1. 8OO, d00 (as per permit) vitv,es s7te Contractor(s) Cost (building, labor, etc.) Percentage of Completion VALUE CHANCE B L Via Permit Other Physical Dep Funct Dep Econ Obs Cost Cony F NOTES: 11o1 s ?A),..elre4 Kw/4.5a 8 . 61 12 Orleans Ave. Walsh, James R. & Instl abv grnd pool J e 1,�00. 7/2/76 Winifred J. "" 8 63 4 Orleans Ave. Dennedy, Michael J. Strip & re-roof 9/13/76 & Susan A. rep skylight <0 900. ' 1., 9t-k-e( 8 107 1 Springside Ave. Tremblay, Wm. Instl in-grnd pool ...• --D d 2,000. 8/26/76 HOLD i 8 141 227 Highland Ave. First Security Tr. Instl concr ftng 4/22/75 (Salem Realty Tr.) & found req site work 1,800,000. 5/6/76 Caldor Erct sign 200' front 3,800. (.\\\:}1 6/25/76 Morton Shoe Instl 2 sets of letters 1-inside 1-outside 1,200. 7/13/76 Salex Realty Tr. Erect sign-Hawthorne Sq. 850. 8/4/76 Tiki Kai Rest. Instl part & food prep Lessee for 186 seat rest & 100 seat lounge 20,000. 8/23/76 Salex Realty Tr. Salex Realty Tr to sub- divide space for storage & retail space 1,000. , 8/23/76 Salex Realty Tr. Erct steel part for ftng rms storg, dresng rms & office for dress shop 5,000. 8/23/76 Salex Realty Tr. Erct I set letters for Hit or Miss on outside wall & inside as per plans 950. 8/23/76 Tagway Shoe/Morton Erct 1 sign; alum letters Shoe Corp. plexiglas faces 1,700. 8/25/76 Radio Shack Erct 2 signs of alum Leatherbee Co. letters 6,000. 8/31/76 Kornhauser Laundromat Partition store 1,300. 8/31/76 Lynn Five Savings Bk. Constr Br Bk facility 40,300. 9/1/76 camedropper Instl full height parti for store" fitting room, office & s'torage� 1,000. ��1 y'au r` l INCOME AND EXPENSE ANALYSIS BUILDING RESIDUAL METHOD • Name of client Address _ Property address City - Legal description Name of owner iCe' t4114414L1 ' one 1 1 7C Address City INCOMS GRID (1) (2) (3) (4) (5) (6) (7) NO. OF ROOM 50. FT. ACTUAL FAIR TOTAL UNITS COUNT AREA NOTES (describe if furni,hed, etc.) RENT RENT MONTHLY PER UNIT PER UNIT PER UNIT PER UNIT FAIR RENT $ $ $ I T 3.11/. DA* c-4 raLL • Furniture value $ • Effective age, years Gross monthly fair rent $ Land value $ Remaining life, years (Multiply by 12 and enter on line 1 below) ANNUAL EXPENSES CAPITALIZATION PROCESS ANNUAL FIXED CHARGES: 1. ANNUAL GROSS REVENUE $ Real estate tax $ 2. Vacancy allowance Personal property tax $ @ % (of annual gross) $ 'lb' Insurance $ 3. ANNUAL EFFECTIVE GROSS Other $ REVENUE (line 1 mi s line 2) crlrzL. 4. Management fee . 4O $_._3 _V OPERATING EXPENSES: t Electric .�J .+,�, 5. GROSS INCOME FR M PROPERTY G Water . . .J� . . . . . , .v! . p. (.3 edp /�,te(line 3 minus line 4) ,, (-Z_3 l 01 ` 6. Total annual expense 1..� .•. t _.(Z_7 Fuel. . . C. k o . . .1.3. • .�.o $ . . . . . . . . Rubbish hauling9� 3 7 $ 7. ANNUAL NET INCOME Advertising'. $ (line 5 minus line 6) .3$f 3 ./ l Misc. . . . `�j �ft 0 6 $ 8. Expected return on furniture investment JJJ % of furniture value $_ Misc. . . . e. l76 .�. . 4.4 .,. .0. . . $ 9. Ex ected return on land investment MAINTENANCE XPENSE: t h�% of land value.rtl'.r0.06 $ fi b Buildi ' •rov E , ?..hol00. $ 10. INCOME RESIDUAL TO BUILDING Personal pr••er y � $ IMPROVEMENTS Yard and ground c . 41� J -. .13$.3.f 0 V $ (line 7 minus sum of lines 8 & 9) 5_/ I ', g j Swimming pool service $ 11. CAPITALIZATION: Misc /IW16 $ A. Anticipated rate of return / 0 % Misc • $ B. Amortization rate # % , v."' S/ C. Total capitalization ra It ' / % RESERVE FOR REPLACEMENTS: 12. CAPITALIZED VALUE OF B ILDING Building components $ IMPROVEMENTS Personal property $ (line 10 divided by line I1C) . S« . Misc $ 13. Land value $_ Tal0• v Misc $� 14. CAPITALIZED VALUE OF PROPERTY, RESIDENT MANAGER (i7ny): I9 ? e'r"i.,,(444" UNFURNISHED (line 12 plus line 13). . . .j 05_6 1 S i $ _ 15. Furniture value S.• • • fl$ 16. CAPITALIZED VALUE OF PROPERTY, " INCLUDING FURNITURE TOTAL ANNUAL EXPE SE $ (line 14 plus line 15) $�___ Total property value Appraiser Date _ Capitalization Form 1005-A ©1557—Copies of this farm may he purchased from MARSHALL and STEVENS PUBLICATION COMPANY, PRINTED IN U.S.A.77 1617 Beverly Blvd., Los Angeles, Calif. 90026 for $1.75 per pod. California subscribers add 5 o sales tax. . A . .g....9...v. ei---,..3 ,--,., 5 IC 0 C.) d I a or/tie 7 2 c. c,.►T a ,. --'� _--h,.z ,,T,C_9 _ _S_T itcp C-r9 \ do e c r, arti .3rssc 5 , i0 9 . 74P ii. to 7, to 1 kj 1o7% . ct7 -' 7 / . ( cr L t% T -+ . 96 . Go . i o I` -, pRkuvCik,t„ w E T 9'D . GO . 4o i l0QMS 494 . ya , y/ o 46 i .i7 �-3 ' .3. $-- �� /, 7 S ° 8. .1^1 /6 1 . 11 ./ ,I • 9S- if. ef 1 B. LG 8 .1' 1 ,yam A;2 ( I,R•#4 13 b 0 -a--i . 5,.s �-i,s / 77 - nrc,,`_ Ie01 Q 70 , / 4_ ic- o0 - - - - �2. 7 , 277 c a ,✓ 1 it 5 T tt 1 p S Tv fT r s vs/ 04 2) Q_ / y. P.r. (, � 7 o o Z.. 1 cir 1 - 4" 7@ 70 .3/ 7 9 0 C_ i - 1 domes 730 @ / s.' x4 , ; ,f 4 ; vz.. ? re,+t� 2 D co ��, __ J- 8 4 7i HI ht ( I a3av & S.C( t ca 2.. . i).)_c. 3 ___/------jz ‘.....--i- LH.. I Q,___Ws a. ,r.3-0 v .3y3 , ike • 3/acp ? r 7N N=kel- A,Adud a-Z, y 7 77 Cei Te t.. STit, ? ST ecs G 7 $, 9 t 2, C.- q t-do ;Liz- /i $ t , o ? It.w- 1t / ' s+ y / .3 —0--1 2., , 5 v g , 4_, C. c o SZ" c-i LT4, m, /. .t - .3 , 6 3.r 3z. 4 cl c p , . 0,5-- 3 , lera ...r.r 1 1.. F1Aa 7 7o 1400 l orfr 1 '/,�.L2-'f, ' .4c 16Tv a. ,�l/77 .3, / 6 9, / / 7 2 r 70 gssoss ..,4:•33 /./» - 7 9' t.. _ o 2_ rail!! 1