Search Listings

Norway-Florida Fund Proforma Income Statement

This Statement is for the Norway-Florida Fund as acquired on 1 June 2010 for a Price of $915,000, subject to a Loan of $457,500, for a Down Payment of $457,500. For the sake of conservative estimates, rents do not begin until 9/1/2010.

7 Months 2010 2011 2012 2013 2014 2015 2016 5.00 Months 2017
Gross Income
Revenue $33,600 $101,136 $102,147 $103,169 $104,201 $105,243 $106,295 $44,584
Total Gross Income $33,600 $101,136 $102,147 $103,169 $104,201 $105,243 $106,295 $44,584
Less: Vacancy & Credit Loss 2,688 8,091 8,172 8,254 8,336 8,419 8,504 3,567
Effective Income $30,912 $93,045 $93,976 $94,915 $95,864 $96,823 $97,791 $41,017
Less: Operating Expenses
All Non-Management Expenses 12,365 37,218 37,590 37,966 38,346 38,729 39,117 16,407
Management Fee 3,400 10,235 10,337 10,441 10,545 10,651 10,757 4,512
Total Operating Expenses $15,765 $47,453 $47,928 $48,407 $48,891 $49,380 $49,874 $20,919
Net Operating Income $15,147 $45,592 $46,048 $46,509 $46,974 $47,443 $47,918 $20,098
Less: Debt Service
Loan 18,681 32,025 32,025 32,025 32,025 32,025 32,025 13,344
Total Debt Service $18,681 $32,025 $32,025 $32,025 $32,025 $32,025 $32,025 $13,344
Net Operating Cash Flow ($3,534) $13,567 $14,023 $14,484 $14,949 $15,418 $15,893 $6,755
Sale Proceeds:
Sale Value $0 $2,000,545 $2,000,545 $2,000,545 $2,000,545 $2,000,545 $2,000,545 $2,000,545
Less: Sale Costs (8%) 0 160,044 160,044 160,044 160,044 160,044 160,044 160,044
Less: Loan Repayment 0 457,500 457,500 457,500 457,500 457,500 457,500 457,500
Sale Proceeds Before Tax 0 1,383,001 1,383,001 1,383,001 1,383,001 1,383,001 1,383,001 1,383,001
Ratio Analysis:
Profitability Ratios
Capitalization Rate 2.84% 4.98% 5.03% 5.08% 5.13% 5.19% 5.24% 5.27%
Cash on Cash Before Tax (1.27%) 2.85% 2.95% 3.04% 3.14% 3.24% 3.34% 3.41%
Accounting RoR Before Tax 2.85% 2.95% 3.04% 3.14% 3.24% 3.34%
Current RoR Before Tax 0.98% 1.01% 1.05% 1.08% 1.11% 1.15%
Risk Ratios
Debt Coverage Ratio 0.811 1.424 1.438 1.452 1.467 1.481 1.496 1.506
Breakeven Occupancy 102.5% 78.6% 78.3% 78.0% 77.7% 77.3% 77.0% 76.8%
Loan Balance/Property Value 22.9% 22.9% 22.9% 22.9% 22.9% 22.9% 22.9%
Assumption Ratios
NOI/Property Value 2.28% 2.30% 2.32% 2.35% 2.37% 2.40% 2.41%
Gross Income Multiple 19.78 19.58 19.39 19.20 19.01 18.82
Operating Expense Ratio 46.9% 46.9% 46.9% 46.9% 46.9% 46.9% 46.9% 46.9%
Analysis Measures:
IRR Before Debt 58.0% 34.2% 24.9% 19.9% 16.9% 14.8% 14.1%
IRR Before Tax 96.9% 52.5% 36.3% 27.9% 22.8% 19.4% 18.3%
NPV Before Debt @12.00% $659,672 $531,245 $416,904 $315,106 $224,480 $143,801 $112,855
NPV Before Tax @12.00% $688,403 $575,640 $475,283 $385,971 $306,493 $235,768 $208,647
Risk Analysis Proforma Income Statement Assumptions Page
The following reports are available for review:

Post a Comment

Blog Navigation

Posts By Category

All Categories Advice: Real Estate (495) Blogging Real Estate (187) Distressed Property (32) Foreclosures (4) Glossary of Real Estate Terms (33) Government and Real Estate (31) Homes For Sale (156) Housing Market Conditions (1265) Housing Report (54) Lis Pendens (4) Main (1018) Mortgage / Finance (74) New Construction (19) Off Topic (87) Our Listings (3) Our Sales (7) Real Estate Market Snapshot (26) Real Estate Opinion (3) REALTOR News (11) Tallahassee (90) Tallahassee Neighborhoods (632) Uncategorized (50)

Posts By Month

Blog Roll

Luxury Homes For Sale New Construction Homes For Sale Homes For Sale With Swimming Pools Homes For Sale On Acreage Homes For Sale In Golden Eagle Plantation Homes For Sale In Killearn Lakes Plantation Homes For Sale In Killearn Estates Homes For Sale In Southwood Homes For Sale In Killearn Acres Homes For Sale In Summerbrooke Homes For Sale In Piney Z Homes For Sale In Bull Run Homes For Sale In Betton Homes For Sale In The Ox Bottom Area

Tag Cloud

Grab Our RSS Feed

Tallahassee Home Searches

Contact Us

Joe Manausa Real Estate
1934 Dellwood Drive
Tallahassee, FL 32303
(850) 366-8917