05.01.2023 Views

the-abcs-of-real-estate-investing-ken LifeFeeling

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Income

Seller Prior Year Our

Pro Forma

Gross Scheduled Rent $48,000

Less: Vacancy

Net Rental Income

Plus Other Income

Total Income

7% $(3,360)

$44,640

$480

Actuals

$45,120 $41,800

Projected

$41,904

$(2,933)

$38,971

$480

$39,451

Repairs and Maintenance $838

Expenses

Seller Prior Year Our

Per Unit ProForma Actuals Projected

$6,700 $8,010 $8,010

Utilities

Real Estate Taxes

Insurance

Replacement Reserve

Total Expenses

$409

$425

$125

$150

$1,947/unit

$2.88/sq. ft.

$3,273

$3,400

$1,000

$1,200

$15,573

$3,273

$3,400

$1,000

$15,683

$3,273

$3,400

$1,200

$1,200

$17,083

Now is the easy part. Take your projected total income of $39,451 and subtract your

projected total expenses of $17,083 to get your net operating income of $22,368.

Let’s look at NOI a bit closer to portray the full picture:

This table reveals a brutal fact: the seller’s pro forma net operating income is a full

$7,179 ($29,547 - $22,368) higher than our projected net operating income.

Income Total

(Less) Expense Total

Net Operating Income

Net Operating Income

Seller

Pro Forma

Prior Year

Actuals

Our Projected

$45,120 $41,800 $39,451

$15,573

$29,547

$15,683

$26,117

$17,083

$22,368

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!