| |
INCOME PROPERTY - 2
Buildings, 11 Units
1455 Pele Street *
Downtown * Oahu
Pro-Forma Operating Statement
|
Income: |
|
|
|
|
|
Monthly |
Yearly |
|
|
Gross Rental Income: (1
bd.@ $900, 4 Prkg.@ $50) |
$10,100.00 |
$121,200.00 |
|
|
Less 5% Vacancy: |
|
|
|
|
-6,060.00 |
|
|
|
|
|
|
|
|
|
|
|
Total Gross Income: |
|
|
|
$115,140.00 |
|
Expenses: |
|
|
|
|
|
|
|
|
Insurance: |
|
|
|
|
$3,000.00 |
|
|
Fees & Misc. |
|
|
|
|
1,000.00 |
|
|
Repairs: |
|
|
|
|
|
9,000.00 |
|
|
Utilities: |
|
|
|
|
|
3,000.00 |
|
|
Property Taxes: |
|
|
|
|
3,568.00 |
|
|
GET: |
|
|
|
|
|
5,182.00 |
|
|
|
|
|
|
|
|
|
|
|
Total Operating
Expenses: |
|
|
|
$24,750.00 |
|
|
|
|
|
|
|
|
|
|
Net Operating
Income: |
|
|
|
|
$90,390.00 |
DISCLAIMER: The figures in this statement use 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
