| |
HALE PALOLO APARTMENTS - 18 Units
HALE PALOLO APARTMENTS
1841 A Palolo Ave. Pro-Forma Operating Statement
|
Income: |
|
|
|
|
|
Monthly |
Yearly |
|
|
Gross Rental
Income: (1 bd.@ $950, 2 bd @ $1250) |
$19,800.00 |
$237,600.00 |
|
|
Less 5% Vacancy: |
|
|
|
|
-11,880.00 |
|
|
|
|
|
|
|
|
|
|
|
Total Gross
Income: |
|
|
|
$225,720.00 |
|
Expenses: |
|
|
|
|
|
|
|
|
Insurance: |
|
|
|
|
$6,000.00 |
|
|
Fees & Misc. |
|
|
|
|
1,000.00 |
|
|
Repairs: |
|
|
|
|
|
10,000.00 |
|
|
Utilities: |
|
|
|
|
|
2,500.00 |
|
|
Refuse: |
|
|
|
|
|
4,600.00 |
|
|
Property Taxes: |
|
|
|
|
6,765.00 |
|
|
GET: |
|
|
|
|
|
10,160.00 |
|
|
|
|
|
|
|
|
|
|
|
Total Operating
Expenses: |
|
|
|
$41,025.00 |
|
|
|
|
|
|
|
|
|
|
Net Operating
Income: |
|
|
|
|
$184,695.00 |
DISCLAIMER: The figures in this statement assume many general assumptions
and are for analytical purposes ONLY. Actual operating figures may vary
widely, therefore this statement should NOT be relied upon for actual
investment return.
|
Listing
Agent:
|
Guy
T. Muraoka (R)
|
|
Contact:
|
E-Mail:
info@byGuy.com
Business:
808.941.3046
FAX:
808.942.3475
PCS:
808.561.4638
|
|
|
Pro-Forma