PINE COLLIERS MEADOW TURLEY TOWNHOMES MARTIN TUCKER
Pine Meadow Townhomes Brochure - Cassidy Turley
Pine Meadow Townhomes Brochure - Cassidy Turley
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
<strong>PINE</strong> <strong>MEADOW</strong> <strong>TOWNHOMES</strong><br />
MULTI-FAMILY INVESTMENT SALE<br />
Proforma Income Analysis<br />
Income:<br />
Base Rent<br />
(proforma): $1,538,092 $15,079 /unit<br />
Additional Income: $51,143 $501 /unit<br />
Gross Rent: $1,589,235 $15,581 /unit<br />
Vacancy/Bad Debt<br />
(5%) $79,462<br />
Net Rental<br />
Income: $1,509,773<br />
Expenses:<br />
Taxes & Insurance $187,372 $1,837 /unit<br />
Administrative $42,302 $415 /unit<br />
Mgmt. Fee (3%) $45,293 $444 /unit<br />
Payroll $67,963 $666 /unit<br />
Utilities: $49,471 $485 /unit<br />
Repairs & Maint $93,752 $919 /unit<br />
Total Expenses: $486,153 $4,766 /unit<br />
70,200 ADT<br />
Perceptive<br />
Software<br />
Headqtrs.<br />
34,135 ADT<br />
Pine Meadow<br />
Townhomes<br />
Bayer Health<br />
Campus<br />
<br />
North<br />
Net Operating<br />
Income: $1,023,620<br />
10,365 ADT<br />
PETER A. STADLER<br />
DIRECTOR OF<br />
INVESTMENT SERVICES<br />
816.412.0208<br />
pstadler@ctmt.com<br />
FOR MORE INFORMATION CONTACT:<br />
BRANDON M. SIFERS<br />
INVESTMENT SERVICES<br />
816.412.0259<br />
bsifers@ctmt.com<br />
M. KYLE HENNING<br />
INVESTMENT SERVICES<br />
816.412.0239<br />
khenning@ctmt.com
Change language