Home  |  About Us  |  Links  |  Contact Us      
Southwest Colorado Commercial Real Estate Southwest Colorado Commercial Real Estate
Income / Cash Flow Properties Southwest Colorado Commercial Real Estate Southwest Colorado Commercial Real Estate Southwest Colorado Commercial Real Estate
Communities on the Western Slope
Development Opportunities
Businesses for Sale
Southwest Colorado Commercial Real Estate Education Center Southwest Colorado Commercial Real Estate
 
Topics:
 

EXAMPLE OF NOI (Net Operating Income)

Sales Price: $290,000

Income:
Gross Rent: $700/unit * 6 units * 12 months = $50,400
Vacancy: 10% vacancy = ($5,040)
Other Income: Laundry = $1500
-------------------------------------------------------
Total Gross Income: $46,860

Expenses:
Gas = $880
Electricity = $1300
Management = $5,040
Taxes = $2,160
Insurance = $1750
Water = $4,400
Maintenance = $4,000
-------------------------------------------------------
Total Expenses: $19,530(Expense/ Gross income = 41.7% of Gross Income goes to costs

I know I'm in the ballpark on expenses if it's between 40-50% of Gross Income.

Net Operating Income: $27330
Cap Rate (NOI/Sales Price): 9.4%

NOTE: remember that the CAP is on a fully leveraged amount of $290,000 the return would be higher if the investor put down 15% Example $43,500 (.15*290,000) down and financed amount of $246,500(290,000-43,500) equals a CAP of 11.08%

 
Home  |  About Us   |  Income Properties  |  Development Opportunities   |  Bussinesses for Sell
Communities on the Western Slope  |  Links  |  Contact Us

 

© 2005, Come Monday, Inc.

Website by: AWS