2 triplexes

	A	B	C	E	F	G
1	Jefferson Triplex		SUBJECT TO FINANCE	Madison Triplex
2	Price	$25,000.00	Down Payment $6000	Price	$50,000.00	Down Payment $6000
3	Mortgage	$568.00		Mortgage	$744.00
4	Insurance	$65.00		Insurance	included
5	Balance Owed	$18,000.00		Balance Owed	$44,000.00
6	Monthly Utilities	380		Monthly Utilities	$487.00
7
8	Rents			Rents
9	Upper 1 Bedroom	$425.00	rent will go to 450	Big 2 bedroom	$685.00	rent stay same
10	Lower 1 Bed	$500.00	rent will stay at 500	Lower 1 Bed	$500.00	rent stay same
11	middle 2 bed	$400.00	Rent will go to 500 upon purchase	middle 2 bed	$625.00	rent stay same
12
13	NOI	$1,325.00	After rent increase NOI : 1450	NOI	$1,810.00
14	CapEx	7.5% 100	$109.00	Cap Ex	7.5% 135
15	Repairs	5% $66.00	$73.00	Repairs	5% 90.10
16	Vacancies	5% $66.00	$73.00	Vacancies	5% 90.10
17
18	Cash Flow	$80.00	$182.00	Cash Flow	$264.00
19	CF Per Unit	$26.00	$60.00	CF Per Unit	$88.00
20
21	cash on cash	16%		cash on cash	52%
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
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
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