|
|
MULTI - FAMILY STAT / PROFORMA SHEET |
|
|
|
|
|
Property Address: |
6020
Rockhill |
|
City: |
Kansas City |
State: |
MO |
Zip |
|
BRICE
BRADSHAW |
Date: |
|
|
Listing Price: |
$329,000 |
Phone: |
913-901-6305 |
MLS No. |
|
|
|
|
Directions: |
|
|
KCCommercial.net |
Unit Description |
Current Data |
|
|
Market
Rental Data |
# of Units |
# Bed |
# Bath |
Unit Rent |
Mo. Rent |
Yearly Rent |
Unit Rent |
Mo. Rent |
Yearly Rent |
6 |
2 |
1 |
$650 |
$3,900 |
$46,800 |
$725 |
$4,350 |
$52,200 |
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
TOTALS |
$3,900 |
$46,800 |
TOTALS |
$4,350 |
$52,200 |
PROFORMA |
|
|
|
§ |
|
|
|
|
§ |
6 |
GROSS SCHEDULED INCOME: |
$46,800 |
|
% GSI |
% GSI |
|
$52,200 |
7 |
Vacancy
and Credit Losses: |
$2,340 |
 |
5.0%[1] |
5.0%[2] |
¨ |
$1,500 |
8 |
Other Income: |
$900 |
 |
1.9% |
1.7% |
¨ |
$900 |
9 |
ADJUSTED GROSS INCOME (L6-(L7+L8)): |
$45,360 |
|
% AGI |
% AGI |
|
$51,600 |
10 |
|
|
 |
0.0% |
0.0% |
¨ |
|
11 |
Administrative: |
$200 |
 |
0.4% |
0.4% |
¨ |
$200 |
12 |
Repairs and Maintenance: |
$4,800 |
 |
10.6% |
9.3% |
¨ |
$4,800 |
13 |
Cleaning, Lawn Care and Snow Removal: |
$1,905 |
 |
4.2% |
3.7% |
¨ |
$1,905 |
14 |
Management: |
$3,629 |
 |
8.0%[3] |
8.0%[4] |
¨ |
$4,128 |
15 |
Insurance: |
$2,368 |
 |
5.2% |
4.6% |
¨ |
$2,368 |
16 |
Taxes: |
$3,326 |
 |
7.3% |
6.4% |
¨ |
$3,326 |
17 |
Water: |
$2,670 |
 |
5.9% |
5.2% |
¨ |
$2,670 |
18 |
Utilities: |
$3,130 |
 |
6.9% |
6.1% |
¨ |
$3,130 |
19 |
Replacement Reserves: |
$1,200 |
 |
2.6% |
2.3% |
¨ |
$1,200 |
20 |
Other: |
|
|
 |
0.0% |
0.0% |
¨ |
|
21 |
Total Expenses(sum L10 - L20): |
$23,228 |
 |
51.2% |
46.0% |
¨ |
$23,727 |
22 |
Net Operating Income(L9 minus L21): |
$22,132 |
|
|
|
|
$27,873 |
23 |
Less Annual Debt Service: |
16,041 |
 |
35.4% |
31.1% |
¨ |
16,041 |
24 |
Net Income (Cash Flow) L22-L23): |
6,091 |
|
11,832 |
25 |
CAP RATE (NOI ü PURCHASE PRICE): |
6.73% |
|
8.47% |
26 |
RETURN ON INVESTMENT (NI ü DOWN): |
7.41% |
|
14.39% |
|
|
Estimated Financing |
|
|
|
|
|
|
|
Purchase Price: |
$329,000 |
4.25% |
:Interest |
|
|
|
|
|
|
25% |
Down: |
$82,250 |
25 |
:Years Amortized |
|
|
|
|
|
Amount Financed: |
$246,750 |
$1,336.74 |
:P&I Monthly Payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|