One unit at $1,500 a month
- Monthly rent per unit
- 1500
- Rented units
- 1
- Vacancy allowance
- 5
- Property tax
- 3000
- Landlord insurance
- 1200
- Repairs and maintenance
- 1800
- Management fee
- 0
- Utilities, HOA and other
- 0
Result Net rental income per year: $11,100.00
Net income per month: $925.00
Gross scheduled rent: $18,000.00
Vacancy loss: $900.00
Rent collected: $17,100.00
Operating expenses: $6,000.00
Expenses as share of collected rent: 35.1%
- Gross scheduled rent = $1,500.00 x 12 x 1 = $18,000.00
- Vacancy loss = $18,000.00 x 5% = $900.00
- Effective income = $18,000.00 – $900.00 = $17,100.00
- Management fee = $17,100.00 x 0% = $0.00
- Expenses = $3,000.00 + $1,200.00 + $1,800.00 + $0.00 + $0.00 = $6,000.00
- Net income = $17,100.00 – $6,000.00 = $11,100.00
Twelve months of rent is $18,000; allowing 5% for vacancy and paying $6,000 in tax, insurance and repairs leaves $11,100 a year.