Income & Expense 25
Proforma Budget Units
Income:
( average rent is $580)
Gross Potential: $ 175,440
Vacancy & Bad Debt: 7% (12,281) Monthly(actual 92% rented)
Adjusted Gross: 163,159 $13,597
Other, Misc. & Laundry Inc.: 3,000
Gross Operating Income: $ 166,159
Expenses:
Administrative: Expenses Per unit % of Exp
Management Fee 4% $ 6,646 $ 266 9.15%
Maintenance:
Trash, Lawn & Snow $ 1,000 $ 40 1.38%
Repair & Maintenance $ 10,000 $ 400 13.77%
Utilities:
Electric, Gas, Water $ 14,000 $ 560 19.27%
Fixed:
Insurance $ 6,000 $ 240 8.26%
Replacement For Reserve $200 $ 5,000 $ 200 6.88%
Tax (Real Estate) $ 30,000 $ 1,200 41.30%
Total Operating Expense: ($72,646) ($2,906)
Net Operating Income: $ 93,513
The asking price is $1Mil (seller financing)
What should be my max offer or terms?
p.S.
The upgrades that could help future value are:
1. seperate utils
2. energy efficient windows
3. exterior new siding
4. spruced up landscaping