Property
Property Market Value
Income
Monthly Rent
Property management fee
Vacancy rate
Yearly Expenses
Property Taxes
per year
Insurance
per year
HOA Fees
per year
Maintenance
per year
Other expenses
per year
Deal Analysis
Cap rate:
6.10%
Itemized Breakdown
Item
Annual
Income
$30,000
Vacancy (8%)
-$2,400
Management Fee (10%)
-$3,000
Property tax
-$2,000
Insurance
-$1,300
HOA Fees
$0
Maintenance
-$3,000
Other costs
$0
Net Operating Income (NOI)
$18,300