Stabilized multifamily
Modest vacancy and ordinary property-level expenses — a clean rehearsal of the default math.
- Annual Gross Potential Rent
- $120,000.00
- Other Annual Income (Parking, Laundry, etc.)
- $5,000.00
- Vacancy & Credit Loss (%)
- 5.00%
- Property Taxes (Annual)
- $12,000.00
- Insurance (Annual)
- $2,400.00
- Maintenance & Repairs (Annual)
- $6,000.00
- Management Fees (Annual)
- $9,600.00
- Other Operating Expenses (Annual)
- $2,000.00
- Gross Potential Income
- $125,000.00
- Vacancy & Credit Loss
- $6,250.00
- Effective Gross Income
- $118,750.00
- Total Operating Expenses
- $32,000.00
- Annual Net Operating Income (NOI)
- $86,750.00
- Vacancy hits the full $125,000 gross potential before any expenses come out.
- Load it to rehearse how a rent roll and recurring expenses become annual NOI.
- Not a market average, property class, or expected result for another multifamily deal.