Life's Beaten Path - Clients Books that we do 1926 Andy Devine - Siesta Apts - Page 5

WWW .M OHAVE C OUNTY C OMMERCIAL R EAL E STATE . COM
Pro Forma Investment Overview
Income
Gross Scheduled Income
Pro Forma
$78,000
Less Loss to Lease 0
Gross Potential Rent $78,000
Other Income
Gross Potential Income
Less Vacancy 10%
Effective Gross Income
Less Expenses
Net Operating Income
Expenses
0
$78,000
$7,800
$70,200
$34,180
$36,020
Pro Forma
Taxes $3,045
Insurance $2,500
On-Site Management $2,400
Utilities $16,235
Repair and Maintenance $5,000
Reserves $5,000
Total Expenses
$34,180

Gary Lott, Billie Hiser, Freddy Sanchez, Mohavecountyhomeshopper.com, billiehiser.com, hiserandco.com, mohavecountycommercialrealestate.com, garylottrealestate.com, kingman commercial, Mohave County Real Estate, Mohave County Home Shopper, Kingman Home Shopper, hiserandco.com, The Executive Team, real estate value, lake havasu city, commercial real estate, bullhead city, freddy sanchez, AZ real estate, AZ homes, AZ homes for sale, AZ properties, AZ listings, AZ houses for sale, lake havasu city land, Kingman Real Estate, greater Mohave county real estate,