| |
INCOME PROPERTY - Duplex - 2 - 2 Bd. Units
94-832 C Awanei
St.
- Waipahu
Rent Roll
|
RENT ROLL |
Rent |
|
Sec. Dep. |
Lease |
|
|
|
|
|
|
|
|
|
|
Unit A |
$925.00 |
|
$925.00 |
|
month to month |
|
Unit B |
$925.00 |
|
$925.00 |
|
month to month |
Pro-Forma
|
INCOME: |
|
|
$22,200.00
|
|
|
|
|
|
|
EXPENSES: |
|
|
|
|
|
Mgt Fee: |
|
$1,776.00 |
|
|
Prop Tax: |
|
$1,004.00 |
|
|
Gen Exise |
$999.00 |
|
|
Insurance: |
$1,300.00 |
|
|
Water/sewer |
$1,780.00 |
|
|
Repairs |
|
$470.00 |
|
|
Appliances |
$660.00 |
|
|
|
|
|
|
EXPENSE TOTALS: |
|
$7,989.00 |
|
|
|
|
|
|
|
|
|
|
|
NET ANNUAL INCOME: |
|
$14,211.00 |
|
Listor |
Ed
Maeda – R, CCIM |
|
Contact: |
E-Mail:
edmaeda@hawaiiantel.net
Business: 808.941.3046
FAX:
808.942.3475
Cell: 808.226-8276 |
|
|
Pro-Forma