Village Place Apartments - For Sale
Income Property Financial Data
   
CASH FLOW STATEMENT
Other Reports:
   
Year
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
Total Gross Income
103,194
108,354
113,771
119,460
125,433
131,705
138,290
145,204
152,465
160,088
- Vacancy Amount
4,128
4,334
4,551
4,778
5,017
5,268
5,532
5,808
6,099
6,404
Gross Operating Income
99,066
104,020
109,221
114,682
120,416
126,436
132,758
139,396
146,366
153,684
- Operating Expenses
40,562
41,779
43,033
44,324
45,653
47,023
48,434
49,887
51,383
52,925
Net Operating Income
58,504
62,240
66,188
70,358
74,762
79,413
84,325
89,509
94,983
100,759
Before-Tax Cash Flow
58,504
62,240
66,188
70,358
74,762
79,413
84,325
89,509
94,983
100,759
- State Tax Liability
0
0
0
0
0
0
0
0
0
0
- Federal Tax Liability
12,063
12,945
14,129
15,380
16,701
18,097
19,570
21,126
22,768
24,501
After-Tax Cash Flow
46,441
49,295
52,059
54,978
58,061
61,317
64,754
68,384
72,215
76,259
- Capital Additions
0
0
0
0
0
0
0
0
0
0
Net After-Tax Cash Flow
46,441
49,295
52,059
54,978
58,061
61,317
64,754
68,384
72,215
76,259
After-Tax IRR
11.58
11.67
11.76
11.83
11.91
11.97
12,03
12.09
12.14
12.18
Net P.V. 3.00
58,318
119,047
182,203
247,836
315,996
386,739
460,122
536,203
615,043
696,708
Net P.V. 7.00
29,970
60,577
91,711
123,290
155,239
187,491
219,981
252,653
285,452
318,332
Net P.V. 5.00
43,874
88,985
135,266
182,680
231,191
280,766
331,375
382,989
435,579
489,121

 

Select Another Report :

 

All information herein is believed to be correct, but we do not guarantee its accuracy and rely on prospects to rely only on their own investigations.

Website and Marketing by
Real Showing