ABCDEJKLMRSTUVWXYZAAABACADAEAFAGAH
1
2
Pruchase Price$1,800,000.00$1,920,000.00
3
4
Yearly figures in USDAs isAdding 4 BungalowsDifference
$		Difference
%
5
6
Revenue$314,417.12$432,323.54$117,906.4238%
7
Cost of Sales$31,441.71$41,561.66$10,119.9532%
8
Net Revenue$282,975.41$390,761.88$107,786.4738%
9
10
Operating expenses$94,919.60$131,596.47$36,676.8739%
11
Administrative and general$47,460.57$63,192.01$15,731.4333%
16
IT & Communication systems$930.00$930.00$0.000%
17
Sales and Marketing$0.00$0.00$0.000%
18
Property Operations and Maintenance$32,614.58$48,921.87$16,307.2950%
23
Utilities$13,914.45$18,552.60$4,638.1533%
28
29
Gross Operating Profit$188,055.81$259,165.41$71,109.6038%
30
31
Non-operating income and expenses
$12,914.91$13,669.91$755.006%
32
Insurances$2,010.00$2,765.00$755.0038%
33
Permits & Taxes$10,904.91$10,904.91$0.000%
34
35
Net Operating Profit$175,140.90$245,495.50$70,354.6040%
36
37
38
ROI (1-year)9.73%12.79%$0.0331%
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
101
102
103
104
105
106
107
108
109
110
111
112