Laserfiche WebLink
Trash removal 3.000 <br />t <br />I <br />Other t <br />Total <br />Taxes <br />lnsurance 2,100 <br />Iaxas: <br />$ <br />7,100 <br />Expensgs .'18,240 <br />Sample Pro Forma Single Family Rentals <br />$ <br />s <br />0 <br />$ <br />s <br />$ <br />$ <br />s <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />750 <br />1,050 <br />1,250 <br />525 <br />1,775 <br />4,560 <br />NOI Before Reserues & Debt Syc..15,504$ <br />Reserves <br />3,876 <br />375 <br />375 <br />3,126 <br />2,977 <br />149 <br />$51,967 <br />s e Debt Service Calculation: <br />Per Unit Annual <br />Replaqement Reserve $25 $1.500 <br />Operating Reserve 25 $1,500 <br />Cashflow Before Debt $12,504 <br />Service Terms $11.908.81 <br />Cashflow After oeatserviffi t596.& <br />Kequreo uspr uervlce Coverage (Ratio):1.05 <br />Loan 30 <br />lnterest Rate 4o/o <br />Deht on Terms Above:$869.50