www.InclineHome.com cap rate sheet
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Address (links to property information/MLS)CrestlineVintonHillsideGrandBeechPENDINGPENDING
3
Purchase InfoSingleSingleSingleSingleSingleSingleSingle
4
City, StateCincinnati, OhCincinnati, OhCincinnati, OhCincinnati, OhCincinnati, OhCincinnati, OhCincinnati, Oh
5
Year Built1890189318991890190519341917
6
Living Sqft1,4811,6641,6761,4811,6001,8681,620
7
Config: bedrooms/Bathrooms3/12/13/13/13/24/23/1
8
Suggested Offer Price (if less than LP/AP)
$55,000$28,500$65,000$57,500$60,000$62,500$52,500
9
List Price/Asking Price$60,000$30,000$70,000$65,000$65,000$65,000$55,000
10
Estimated Rehab/repairs - This is not a bid$5,000$2,500$2,000$5,000$1,500$2,500$2,500
11
Net investment at LP/AP$65,000$32,500$72,000$70,000$66,500$67,500$57,500
12
Net investment at suggested offer price
$60,000$31,000$67,000$62,500$61,500$65,000$55,000
13
Income
14
Actual monthly rent$975$745$1,000$1,000$950$1,000$950
15
Market monthly rent$975.00$745.00$1,100.00$1,000.00$950.00$1,300.00$950.00
16
Occupancy by Tenant Status vacantvacantoccupiedvacantvacantoccupiedoccupied
17
Occupancy Rate (estimated at 93%)93%93%93%93%93%93%93%
18
Gross Actual Yearly rent$10,881$8,314$11,160$11,160$10,602$11,160$10,602
19
Gross Market Yearly rent$10,881$8,314$12,276$11,160$10,602$14,508$10,602
20
Expenses (Yearly)
21
Management Fees: 8% based on Market monthly rent (R19)$936$715$1,056$960$912$1,248$912
22
Management Fees: 8% based on Actual monthly rent (R18)
$936$715$960$960$912$960$912
23
Repairs (estimated = 1 month market rental rate)
$975$745$1,100$1,000$950$1,300$950
24
Insurance (estimated)$650$650$650$650$650$650$650
25
HOA$0$0$0$0$0$0$0
26
Annual Property Tax$820$900$1,550$821$880$1,040$964
27
Utilities(gas/electric/heat)- actual average for last 12 months
tenant paidtenant paidtenant paidtenant paidtenant paidtenant paidtenant paid
28
Water- actual average for last 12 monthstenant paidtenant paidtenant paidtenant paidtenant paidtenant paidtenant paid
29
Profit and Loss
30
Net Income$7,500$5,304$6,900$7,729$7,210$7,210$7,126
31
Market level net income$7,500$5,304$7,920$7,729$7,210$10,270$7,126
32
Net ROI w/ Net investment at LP/AP (R12)11.5%16.3%9.6%11.0%10.8%10.7%12.4%
33
Net ROI w/ Market rent (R13) offer12.5%17.1%10.3%12.4%11.7%11.1%13.0%
34
Projected ROI with Market rent (R13) offer12.5%17.1%11.8%12.4%11.7%15.8%13.0%
35
Projected ROI with Market rent (R12) List11.5%16.3%11.0%11.0%10.8%15.2%12.4%
36
37
Contact us- Email
38
Information has not been verified, is not guaranteed and subject to change.
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
#NAME?
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
Main menu