MULTI - FAMILY STAT / PROFORMA SHEET          
Property Address: 6020 Rockhill  
City: Kansas City State: MO  Zip   BRICE BRADSHAW
Date:     Listing Price: $329,000 Phone: 913-901-6305
MLS No.    
Directions:    
KCCommercial.net
Unit Description    Current Data     Market Rental Data
# of Units # Bed # Bath Unit Rent Mo. Rent Yearly Rent Unit Rent Mo. Rent Yearly Rent
6 2 1 $650 $3,900 $46,800 $725 $4,350 $52,200
      $0 $0 $0 $0 $0 $0
      $0 $0 $0 $0 $0 $0
      $0 $0 $0 $0 $0 $0
      $0 $0 $0 $0 $0 $0
      $0 $0 $0 $0 $0 $0
TOTALS $3,900 $46,800 TOTALS $4,350 $52,200
 PROFORMA        
6          GROSS SCHEDULED INCOME: $46,800   % GSI % GSI   $52,200
7        Vacancy and Credit Losses: $2,340 5.0%[1] 5.0%[2] $1,500
8 Other Income: $900 1.9% 1.7% $900
9 ADJUSTED GROSS INCOME (L6-(L7+L8)): $45,360   % AGI % AGI   $51,600
10     0.0% 0.0%  
11 Administrative: $200 0.4% 0.4% $200
12 Repairs and Maintenance: $4,800 10.6% 9.3% $4,800
13 Cleaning, Lawn Care and Snow Removal: $1,905 4.2% 3.7% $1,905
14 Management: $3,629 8.0%[3] 8.0%[4] $4,128
15 Insurance: $2,368 5.2% 4.6% $2,368
16 Taxes: $3,326 7.3% 6.4% $3,326
17 Water: $2,670 5.9% 5.2% $2,670
18 Utilities: $3,130 6.9% 6.1% $3,130
19 Replacement Reserves: $1,200 2.6% 2.3% $1,200
20  Other:     0.0% 0.0%  
21 Total Expenses(sum L10 - L20): $23,228 51.2% 46.0% $23,727
22 Net Operating Income(L9 minus L21): $22,132         $27,873
23 Less Annual Debt Service: 16,041 35.4% 31.1% 16,041
24 Net Income (Cash Flow) L22-L23): 6,091 11,832
25 CAP RATE (NOI  PURCHASE PRICE): 6.73% 8.47%
26 RETURN ON INVESTMENT (NI  DOWN): 7.41% 14.39%
           Estimated Financing              
Purchase Price: $329,000 4.25% :Interest      
25%  Down: $82,250 25 :Years Amortized    
Amount Financed: $246,750 $1,336.74 :P&I Monthly Payment          
   
 
 
 
 
 
 
 
 

[1]
CHRISTIAN GALO:
Type in %
[2]
CHRISTIAN GALO:
Type in %
[3]
CHRISTIAN GALO:
Type in %
[4]
CHRISTIAN GALO:
Type in %