MULTI - FAMILY STAT / PROFORMA SHEET          
Property Address: 585 North Somerset Terrace  
City: Olathe State: KS Zip   BRICE BRADSHAW
Date:     Listing Price: $335,000 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
8 1 1 $513 $4,104 $49,248 $525 $4,200 $50,400
      $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 $4,104 $49,248 TOTALS $4,200 $50,400
 PROFORMA        
6          GROSS SCHEDULED INCOME: $49,248   % GSI % GSI   $50,400
7        Vacancy and Credit Losses: $2,462 5.0%[1] 5.0%[2] $2,520
8 Other Income: $360 0.7% 0.7% $360
9 ADJUSTED GROSS INCOME (L6-(L7+L8)): $47,146   % AGI % AGI   $48,240
10     0.0% 0.0%  
11 Administrative: $600 1.3% 1.2% $600
12 Repairs and Maintenance: $6,000 12.7% 12.4% $6,000
13 Cleaning, Lawn Care and Snow Removal: $1,200 2.5% 2.5% $1,200
14 Management: $4,007 8.5%[3] 8.5%[4] $4,100
15 Insurance: $3,200 6.8% 6.6% $3,200
16 Taxes: $3,451 7.3% 7.2% $3,451
17 Utilities: $825 1.7% 1.7% $825
18 Replacement Reserves: $2,400 5.1% 5.0% $2,400
19     0.0% 0.0%  
20  Other:     0.0% 0.0%  
21 Total Expenses(sum L10 - L20): $21,683 46.0% 45.1% $21,776
22 Net Operating Income(L9 minus L21): $25,462         $26,464
23 Less Annual Debt Service: 16,333 34.6% 33.9% 16,333
24 Net Income (Cash Flow) L22-L23): 9,129 10,130
25 CAP RATE (NOI  PURCHASE PRICE): 7.60% 7.90%
26 RETURN ON INVESTMENT (NI  DOWN): 10.90% 12.10%
           Estimated Financing              
Purchase Price: $335,000 4.25% :Interest      
25%  Down: $83,750 25 :Years Amortized    
Amount Financed: $251,250 $1,361.12 :P&I Monthly Payment          

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