Scribd Logo
Upload

Welcome to Scribd!

  • 10 views

    Proforma of Dale Ct.

    Uploaded by

    Wilson4049663818
    This document summarizes the key financial details of a proposed commercial real estate investment located at 1471 Dale Ct in Austell, GA. It includes the purchase price of $225,000 for a 6,000 square foot industrial building. Total projected investment is $245,350 with anticipated annual operating expenses of $20,743.50 and a projected 17.77% annual return on equity. Breakdowns are provided for projected costs of improvements, soft costs, loan terms, and monthly/annual income and expenses.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Proforma of Dale Ct.

    Uploaded by

    Wilson4049663818
    10 views3 pages
    This document summarizes the key financial details of a proposed commercial real estate investment located at 1471 Dale Ct in Austell, GA. It includes the purchase price of $225,000 for a 6,000 square foot industrial building. Total projected investment is $245,350 with anticipated annual operating expenses of $20,743.50 and a projected 17.77% annual return on equity. Breakdowns are provided for projected costs of improvements, soft costs, loan terms, and monthly/annual income and expenses.

    Original Description:

    Test

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document summarizes the key financial details of a proposed commercial real estate investment located at 1471 Dale Ct in Austell, GA. It includes the purchase price of $225,000 for a 6,000 square foot industrial building. Total projected investment is $245,350 with anticipated annual operating expenses of $20,743.50 and a projected 17.77% annual return on equity. Breakdowns are provided for projected costs of improvements, soft costs, loan terms, and monthly/annual income and expenses.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    10 views3 pages

    Proforma of Dale Ct.

    Uploaded by

    Wilson4049663818
    This document summarizes the key financial details of a proposed commercial real estate investment located at 1471 Dale Ct in Austell, GA. It includes the purchase price of $225,000 for a 6,000 square foot industrial building. Total projected investment is $245,350 with anticipated annual operating expenses of $20,743.50 and a projected 17.77% annual return on equity. Breakdowns are provided for projected costs of improvements, soft costs, loan terms, and monthly/annual income and expenses.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 3

    1471 Dale Ct, Austell, GA 30168

    Assumptions
    Industrial Building Size
    Purchase Price
    Improvement
    Soft Cost
    Total Investment
    Total Price PSF
    Annual Operating Expenses
    Vacancy Factor
    Structural Reserve
    Real Estate Commissions
    No. Units
    1
    0
    0
    1

    Size

    6,000 SF
    $225,000
    $12,000
    $8,350
    $245,350
    $40.89
    $0.10 PSF
    0%
    $0.00 PSF
    0.00%

    Price per SF $/ unit


    $6.00
    $3,000.00
    100x100
    #DIV/0!
    $0.00
    20x60
    $0.00
    $0.00
    parking
    $0.00
    $0.00
    Monthly Potential Gross Income
    Average PSF Rate
    0

    Sq.Ft.
    6,000
    0
    0

    Gross monthly Rental


    $3,000.00
    $0.00
    $0.00
    $0.00
    $3,000.00
    $6.00 PSF

    Return on Equity
    Total Costs
    Equity

    $40.89
    $14.31 35.0000%
    $85,872.50
    0%
    $0.00

    Preferred Equity Return

    Debt
    Loan Balance
    Rate on Mortgage
    Years of Amortization
    Debt Service
    per month
    Operating Expense
    per month
    RE Commissions

    $26.58 65.0000%
    $159,477.50
    7.500%
    20
    ($15,643.50)
    ($1,303.62)
    ($600.00)
    ($50.00)
    $0.00

    0.00%

    $0.00

    0%

    $0.00
    Vacancy
    per month
    Structural Reserve
    per month
    Taxes

    $0.00
    $0.00

    $0.00

    /Sq.Ft.

    $0.00
    ($3,000.00)

    $0.50 /Sq.Ft.

    ($1,500.00)

    $0.25 /Sq.Ft.

    ($250.00)
    Insurance
    per month
    Yearly Cost
    per month
    Gross Income
    Proforma Requirement
    Total Return on Equity
    Total Return / yr.

    ($125.00)
    ($20,743.50)
    ($1,728.62)
    $3,000.00
    $1,728.62
    $1,271.38
    17.77%
    $15,256.50

    1471 Dale Ct, Austell, GA 30168

    Fencing
    Roof
    Office Build Out
    Sheet Metal
    Lighting
    Rock
    Carpet & Paint
    Demo
    Electrical
    Plumbing
    Concrete Work
    Warehouse Painting
    HVAC
    Landscaping

    $0.00
    $0.00
    $0.00
    $1,500.00
    $0.00
    $0.00
    $1,000.00
    $0.00
    $0.00
    $0.00
    $0.00
    $1,500.00
    $3,000.00
    $5,000.00

    Total Improvement

    $12,000.00

    1471 Dale Ct, Austell, GA 30168

    Soft Cost
    Survey
    Environmental
    Attorney
    Closing Costs
    Appraisal

    $900.00
    $2,200.00
    $1,000.00
    $2,250.00
    $2,000.00
    $0.00
    $0.00
    $0.00
    $0.00
    $0.00

    Total Improvement

    $8,350.00

    You might also like