| Net Operating Income Analysis | ||||||||||
| Property Name | Valuing 4-Plex Example | |||||||||
| Property Address | 1234 Something Street | |||||||||
| Date | 12/25/01 | |||||||||
| Current | Projected | |||||||||
| ANNUAL INCOME | ||||||||||
| Potential Income | ||||||||||
| Base Rents | 27,120 | 28,740 | ||||||||
| Oth | ||||||||||
| Oth | ||||||||||
| Total Potential Gross Income | 27,120 | 28,740 | ||||||||
| Allowance for Vacancy | 5.0 | % | (1,356) | 5.0 | % | (1,437) | ||||
| Effective Gross Rent | 25,764 | 27,303 | ||||||||
| Percentage Rents | ||||||||||
| CAM Reimbursement | ||||||||||
| Other Fixed Incom | ||||||||||
| Other Fixed Incom | ||||||||||
| TOTAL REVENUE | 25,764 | 27,303 | ||||||||
| ANNUAL EXPENSE | ||||||||||
| Property Tax | 1,875 | 1,875 | ||||||||
| Insurance | 475 | 475 | ||||||||
| House Water/Sewer | 1,750 | 1,750 | ||||||||
| House Electricity | 485 | |||||||||