| Number of Units |
|
|
| |
| Income |
| Gross Potential Income |
$ |
|
| Less Vacancy |
$ |
|
|
| Laundry/Parking/Other Income |
$ |
|
| Effective Gross Income |
$ |
|
| |
| Operating Expenses |
| Taxes |
$ |
|
| Insurance |
$ |
|
| Utilities |
$ |
|
| Management |
$ |
|
|
| Maintenance & Repairs |
$ |
|
| Administrative |
$ |
|
| Marketing |
$ |
|
| Trash/Sewer |
$ |
|
| Miscellaneous |
$ |
|
| Total Operating Expenses |
$ |
|
| Expenses per Unit |
$ |
|
|
| Net Operating Income |
$ |
|
| Operating Expense Ratio |
|
|
|
| Capital Expenditures Per Unit |
$ |
|
| Total Capital Expenditures |
$ |
|
| Annual Cash-Flow |
$ |
|
| |
| Calculator |
| Interest Rate |
|
|
| Amortization (in YEARS) |
|
|
| Debt Service Coverage Minimum |
|
|
| Loan Amount |
$ |
|
