One house at $2,000 a month
- Rented units
- 1
- Rent per unit
- 2000
- Other income (parking, laundry)
- 0
- Vacancy and unpaid rent
- 5
- Management fee
- 10
- Property tax
- 2400
- Landlord insurance
- 1200
- Repairs and maintenance
- 100
- HOA or service charge
- 0
- Utilities the owner pays
- 0
Result Net monthly rental income: $1,310.00
Gross scheduled rent: $2,000.00
Income actually collected: $1,900.00
Monthly operating expenses: $590.00
Net income per year: $15,720.00
Expense ratio: 31.1%
- Gross scheduled rent = 1 x 2000 = 2000
- Vacancy loss = 2000 x 5% = 100
- Collected income = 2000 – 100 + 0 other = 1900
- Management = 1900 x 10% = 190
- Expenses = 190 + tax 200 + insurance 100 + maintenance 100 + HOA 0 + utilities 0 = 590
- Net monthly income = 1900 – 590 = 1310
After a 5% vacancy allowance, a 10% manager and monthly shares of tax and insurance, about 65% of the listed rent reaches the owner.