ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
DataDataData
2
Internal ExternalActual
3
4
Property Name:
339 West Hanover Street, Trenton, NJ
5
City, State:
6
7
Purchase Price:
 $ 135,000 Units = 2
8
 % Down:20.00%
9
Closing Costs:
 $ 5,850
10
Improvements:
 $ 110,500
11
 % Down:20.0%
12
13
Interest Rate:
4.50%
14
Amortization:
 30 Years
15
16
Taxes: $ 3,320
17
Water/Sewer:
 $ 600
18
Heat: $ 900
19
Insurance: $ 900
20
Utilities: $ 250
21
Vacancy:5%
Expressed as a percentage
22
Repairs:5%
Expressed as a percentage
23
Management:
4%
Expressed as a percentage
24
Super: $ -
25
26
Laundry Income:
 $ -
27
Other Income:
 $ -
28
29
Units:
30
DescriptionCurrent RentMarket RentActual Rent
31
12 BR/ 1 BA $ - $ 1,150
32
23 BR/ 1 BA $ - $ 1,325
33
3
34
8
35
9
36
10
37
11
38
12
39
13
40
14
41
15
42
16
43
17
44
18
45
19
46
20
47
48
 $ - $ 2,475 $ -
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