18 Bedroom/18 bathrooms. two commercial space building for $9.650.000 in Manhattan

Residential Units 18
Commercial Units 2
Building Sq. Ft. 10,100
$955 / $/SF
Buildable Sq. Ft. 10,122
Air Rights Sq. Ft. 22

Financial Summary 
Net Operating Income: $571,958  Existing,
Gross Residential Income $707,496
Gross Commercial Income $173,988
Scheduled Gross Income: $881,484

Real Estate Taxes (24/25)* $210,511 
Electric* $1,800 RE 
Reimbursement* ($21,189) 
Repairs & Maintenance $6,000 
Water & Sewer* $10,500 
Payroll $10,000 Insurance* $12,917
Legal/Miscellaneous $8,516 
Fuel (Gas)* $15,000 
Management $25,547

Commercial 2 $7,250 monthly
Studio 1 $3,150 monthly
1 BR 17 $3,283- $55,808 monthly

RS 1 $1,488