Village Place Apartments - For Sale
Income Property Financial Data
 
INCOME STATEMENT
                     
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
- Interest Expense
0
0
0
0
0
0
0
0
0
0
- Depreciation Building
18,295
19,091
19,091
19,091
19,091
19,091
19,091
19,091
19,091
19,091
- Depreciation Improvements
0
0
0
0
0
0
0
0
0
0
- Depreciation Personal Property
0
0
0
0
0
0
0
0
0
0
- Amortized Points
0
0
0
0
0
0
0
0
0
0
- Misc. Closing Costs
0
0
0
0
0
0
0
0
0
0
Income or Loss
40,208
43,149
47,097
51,267
55,671
60,323
65,234
70,419
75,892
81,669
Loss Carryover
0
0
0
0
0
0
0
0
0
0
Taxable Income
40,208
43,149
47,097
51,267
55,671
60,323
65,234
70,419
75,892
81,669

 

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