PlayLouder.com_RE Turnkey Real Estate Analysis

	B	C	D	E	F	G	H	I	J	K	M
1
2	ALL PROPERTIES	Belmont	92nd	91st	Graham	Scottsdale	Cavern	Rawhide	Newberry	TOTALS	% OF REVENUE
3
4	Rent Received	38,778.69	22,133.52	41,486.72	23,472.61	43,800.00	45,150.00	154,670.41	115,855.00	485,346.95
5
6	Expenses & Maint.	-9,316.30	-7,992.45	-8,818.85	-4,306.88	-6,044.19	-6,134.12	-7,392.06	-13,804.36	-63,809.21	-13.15%
7	Insurance	-2,707.35	-2,114.00	-2,269.22	-1,864.65	-4,224.87	-4,189.69	-7,814.00	-7,335.72	-32,519.50	-6.70%
8	Management	-2,893.00	-1,787.60	-2,643.90	-2,742.50	-3,350.00	-3,475.20	-12,361.13	-11,172.85	-40,426.18	-8.33%
9	Mortgage Interest & fees	-9,769.31	-6,270.40	-10,389.12	-7,506.80	-10,019.02	-12,834.83	-62,512.16	-55,434.91	-174,736.55	-36.00%
10	Principal	-9,490.16	-5,675.05	-10,820.55	-7,456.49	-10,682.25	-13,214.82	-26,786.02	-36,096.71	-120,222.05	-24.77%
11	Property Taxes	-3,926.17	-3,046.33	-4,071.10	-4,775.16	-6,176.84	-5,503.45	-34,174.50	-37,189.58	-98,863.13	-20.37%
12	Refinance Costs	0.00	0.00	0.00	0.00	0.00	0.00	-5,696.85	-6,159.67	-11,856.52	-2.44%
13	Turnover & Renewal	-100.00	0.00	-11,912.60	0.00	-6,744.75	-2,398.18	-4,711.70	-29.51	-25,896.74	-5.34%
14	Utilities	-1,114.25	-365.25	0.00	0.00	0.00	0.00	-570.43	-1,299.45	-3,349.38	-0.69%
15	+/- Cash Flow	-537.85	-5,117.56	-9,438.62	-5,179.87	-3,441.92	-2,600.29	-7,348.44	-52,667.76	-86,332.31
16
17
18	KANSAS CITY PROPERTIES	Belmont	92nd	91st						TOTALS	% OF REVENUE
19
20	Rent Received	38,778.69	22,133.52	41,486.72						102,398.93
21
22	Expenses & Maint.	-9,316.30	-7,992.45	-8,818.55						-26,127.30	-25.52%
23	Insurance	-2,707.35	-2,114.00	-2,269.22						-7,090.57	-6.92%
24	Management	-2,893.00	-1,787.60	-2,643.90						-7,324.50	-7.15%
25	Mortgage Interest & fees	-9,769.31	-6,270.40	-10,389.12						-26,428.83	-25.81%
26	Principal	-9,490.16	-5,675.05	-10,820.55						-25,985.76	-25.38%
27	Property Taxes	-3,926.17	-3,046.33	-4,071.10						-11,043.60	-10.78%
28	Refinance Costs	0.00	0.00	0.00						0.00	0.00%
29	Turnover & Renewal	-100.00	0.00	-11,912.60						-12,012.60	-11.73%
30	Utilities	-1,114.25	-365.25	0.00						-1,479.50	-1.44%
31	+/- Cash Flow	-537.85	-5,117.56	-9,438.32						-15,093.73
32
33
34	MEMPHIS PROPERTIES				Graham	Scottsdale	Cavern			TOTALS	% OF REVENUE
35
36	Rent Received				23,472.61	43,800.00	45,150.00			112,422.61
37
38	Expenses & Maint.				-4,306.88	-6,044.19	-6,134.12			-16,485.19	-14.66%
39	Insurance				-1,864.65	-4,224.87	-4,189.69			-10,279.21	-9.14%
40	Management				-2,742.50	-3,350.00	-3,475.20			-9,567.70	-8.51%
41	Mortgage Interest & fees				-7,506.80	-10,019.02	-12,834.83			-30,360.65	-27.01%
42	Principal				-7,456.49	-10,682.25	-13,214.82			-31,353.56	-27.89%
43	Property Taxes				-4,775.16	-6,176.84	-5,503.45			-16,455.45	-14.64%
44	Refinance Costs				0.00	0.00	0.00			0.00	0.00%
45	Turnover & Renewal				0.00	-6,744.75	-2,398.18			-9,142.93	-8.13%
46	Utilities				0.00	0.00	0.00			0.00	0.00%
47	+/- Cash Flow				-5,179.87	-3,441.92	-2,600.29			-11,222.08
48
49
50	AUSTIN PROPERTIES							Rawhide	Newberry	TOTALS	% OF REVENUE
51
52	Rent Received							154,670.41	115,855.00	270,525.41
53
54	Expenses & Maint.							-7,392.06	-13,804.36	-21,196.42	-7.84%
55	Insurance							-7,814.00	-7,335.72	-15,149.72	-5.60%
56	Management							-12,361.13	-11,172.85	-23,533.98	-8.70%
57	Mortgage Interest & fees							-62,512.16	-55,434.91	-117,947.07	-43.60%
58	Principal							-26,786.02	-36,096.71	-62,882.73	-23.24%
59	Property Taxes							-34,174.50	-37,189.58	-71,364.08	-26.38%
60	Refinance Costs							-5,696.85	-6,159.67	-11,856.52	-4.38%
61	Turnover & Renewal							-4,711.70	-29.51	-4,741.21	-1.75%
62	Utilities							-570.43	-1,299.45	-1,869.88	-0.69%
63	+/- Cash Flow							-7,348.44	-52,667.76	-60,016.20
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