Estimated % Appreciation of Property for Year 1
| Rent Revenue Assumptions | Poor | Average | Strong | |
|---|---|---|---|---|
| Monthly Rent Revenue |
$
|
$
|
$
|
|
| Vacancy Rate |
%
|
%
|
%
|
|
| Twnever race | ||||
| Annual Increase In Rent |
%
|
%
|
%
|
|
| Days vacant on turn |
| Recurring Annual Operating Expenses |
|---|
| *Property Tax |
$
|
| *Tax Other |
$
|
| *Invarance |
$
|
| *Untitles |
$
|
| Property Management Fees | Average $ / year (year 5) | Average $ / year(year 1) | |
|---|---|---|---|
| Management Fees [% of monthly rent |
%
|
$7.394.09 | $116.17 |
| Initial Setup Fee |
$
|
||
| Learning Communication [% of annual rent ] |
%
|
$680.40 | $56.70 |
| Lease renewal fee to owner |
$
|
$95.00 | $7.92 |