INCOME & EXPENSES
Monthly Operating Expenses
As Is
Pro Forma
$1,217.75
TAXES
$1,217.75
$600.00
INSURANCE
$600.00
$400.00
WATER/SEWER
$400.00
$400.00
HEAT
$400.00
$593.75 (5%)
REPAIRS/MAINT
$755.25 (5%)
TOTAL EXPENSES
$3,611.50
$3,773.50
Monthly Operating Expenses
Pro Forma
$99,162.00
NOI
$135,984.00
7
Made with FlippingBook interactive PDF creator