|
|
MULTI - FAMILY STAT / PROFORMA SHEET |
|
|
|
|
|
Property Address: |
3921
Wyandotte |
|
City: |
Kansas City |
State: |
MO |
Zip |
|
BRICE
BRADSHAW |
|
|
|
Price Scenario: |
$249,000 |
Phone: |
913-901-6305 |
|
|
|
Fax: |
913-901-6450 |
|
|
|
|
Unit Description |
|
Current Rental Data |
|
|
|
Market
Rental Data |
# of Units |
# Bed |
# Bath |
Unit Rent |
Mo. Rent |
Yearly Rent |
Unit Rent |
Mo. Rent |
Yearly Rent |
1 |
2 |
1 |
$725 |
$725 |
$8,700 |
$725 |
$725 |
$8,700 |
4 |
2 |
1
|
$575 |
$2,300 |
$27,600 |
$595 |
$2,380 |
$28,560 |
2 |
2 |
1 |
$550 |
$1,100 |
$13,200 |
$595 |
$1,190 |
$14,280 |
|
|
|
$0 |
$0 |
$0 |
$595 |
$0 |
$0 |
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
TOTALS |
$4,125 |
$49,500 |
TOTALS |
$4,295 |
$51,540 |
PROFORMA |
|
|
|
§ |
|
|
|
|
§ |
6 |
GROSS SCHEDULED INCOME: |
$49,500 |
|
% GSI |
% GSI |
|
$51,540 |
7 |
Vacancy
and Credit Losses: |
$2,475 |
 |
5.0%[1] |
5.0%[2] |
¨ |
$2,577 |
8 |
Other Income: |
$400 |
 |
0.8% |
0.8% |
¨ |
$400 |
9 |
ADJUSTED GROSS INCOME (L6-(L7+L8)): |
$47,425 |
|
% AGI |
% AGI |
|
$49,363 |
10 |
Accounting and Legal: |
$300 |
 |
0.6% |
0.6% |
¨ |
$300 |
11 |
Advertising: |
$200 |
 |
0.4% |
0.4% |
¨ |
$200 |
12 |
Repair and Maintenance: |
$5,600 |
 |
11.8% |
11.3% |
¨ |
$5,600 |
13 |
Insurance: |
$1,600 |
 |
3.4% |
3.2% |
¨ |
$1,600 |
14 |
Management: |
$3,762 |
 |
8.0%[3] |
8.0%[4] |
¨ |
$3,917 |
15 |
Taxes: |
$1,562 |
 |
3.3% |
3.2% |
¨ |
$1,562 |
16 |
Refuse: |
$840 |
 |
1.8% |
1.7% |
¨ |
$840 |
17 |
Electric: |
$2,700 |
 |
5.7% |
5.5% |
¨ |
$2,700 |
18 |
Water & Sewer: |
$2,300 |
 |
4.8% |
4.7% |
¨ |
$2,300 |
19 |
Cleaning, Snow Removal and Lawn Care: |
$1,800 |
 |
3.8% |
3.6% |
¨ |
$1,800 |
20 |
Other: |
|
|
 |
0.0% |
0.0% |
¨ |
|
21 |
Total Expenses(sum L10 - L20): |
$20,664 |
 |
43.6% |
42.2% |
¨ |
$20,819 |
22 |
Net Operating Income(L9 minus L21): |
$26,761 |
|
|
|
|
$28,544 |
23 |
Less Annual Debt Service: |
14,098 |
 |
29.7% |
28.6% |
¨ |
14,098 |
24 |
Net Income (Cash Flow) L22-L23): |
12,663 |
|
14,446 |
25 |
CAP RATE (NOI ü PURCHASE PRICE): |
10.75% |
|
11.46% |
26 |
RETURN ON INVESTMENT (NI ü DOWN): |
20.34% |
|
23.21% |
|
|
Estimated Financing |
|
|
|
|
|
|
|
Purchase Price: |
$249,000 |
5.75% |
:Interest |
|
|
|
|
|
|
25% |
Down: |
$62,250 |
25 |
:Years Amortized |
|
|
|
|
|
Amount Financed: |
$186,750 |
$1,174.86 |
:P&I Monthly Payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This property summary includes assumptions,
which represent a projection of future events and assumptions which may or
may not occur. Absolutely no tax
or legal advice is being implied or given. These projections may not and should
not be relied upon to indicate results, which might be obtained. Income collected and expenses incurred
will vary depending upon the type of management employed. Therefore, all information provided is
solely for the purpose of permitting parties to determine whether or not the
property is of such type and general character as might interst them in this
purchase, and Reece and Nichols and Nichols Realtors/Hargis Real Estate Group
makes no warranty as to the accuracy of such information. Interested persons are expected to
acquaint themsleves with the property and arrive at their own conclusions as
to physical condition, number and occupancy of revenue producing units,
estimates of operating costs, tax matters and any factors having to do with
the valuation of property. |