find out rent increase % with work shown please

Search ..1 LTE 11:52 AM Done Attachment ..Il T-Mobile LTE 11:54 AM Done Attachment This will result in a $60,000 investment 10.000 each month the first 6 months of ownership Purchase date 4/30/20 Dates of CFS Rent Increase % Gross Income Vacancy Effective Income Expenses Tax Insurans Trash Removal Landscaping Pest Control Repairs/Reserve HCIDLA Fee Utilities Mise. Net Operating Income (NOI) Purchase Price Selling Price Cost of Sale Net of all Cash Flows Net Present Value Internal Rate of Return 4 Gmail ll LTE 12:04 PM This will result in a $60.00 Expert Q&A10.000 each mon t i Purchase date 4/30/20 Dates of CFS Rent Increase % Gross Income Vacancy Effective Income Expenses Tax Insuranc Trash Removal Landscaping Pest Control Repairs/Reserve HCIDLA Fee Utilities Misc. Net Operating Income (NOI) Purchase Price Selling Price Cost of Sale Net of all Cash Flows Net Present Value Internal Rate of Return Done Attaci Property Characteristics Purchase price Square feet Rent Vacancy Rate Rent Increase 2 units Medium condition (some deferred maintenance). $800,000 2000 2.900 per unit per month 10% 4% annual Expenses Insurane Trash Removal Landscaping Pest Control Repairs/Reserve HCIDLA Fee Utilities Misc. ? 1.25% of purchase price (annual) ? S0.50 per square foot (annual) $1,000.00 (annual) $1,000.00 (annual) $600.00 (annual) $6,000.00 (annual) in addition to the S60K above $250.00 (annual) $3,600.00 (annual) $1,200.00 (annual) Purchase Date 4/30/20 Future Sale Price $1,200,000 Cost of Sale Date of sale 4.5 years (42 months) from now 12.00 Discount Rate XNPV ? XIRR? Search ..1 LTE 11:52 AM Done Attachment ..Il T-Mobile LTE 11:54 AM Done Attachment This will result in a $60,000 investment 10.000 each month the first 6 months of ownership Purchase date 4/30/20 Dates of CFS Rent Increase % Gross Income Vacancy Effective Income Expenses Tax Insurans Trash Removal Landscaping Pest Control Repairs/Reserve HCIDLA Fee Utilities Mise. Net Operating Income (NOI) Purchase Price Selling Price Cost of Sale Net of all Cash Flows Net Present Value Internal Rate of Return 4 Gmail ll LTE 12:04 PM This will result in a $60.00 Expert Q&A10.000 each mon t i Purchase date 4/30/20 Dates of CFS Rent Increase % Gross Income Vacancy Effective Income Expenses Tax Insuranc Trash Removal Landscaping Pest Control Repairs/Reserve HCIDLA Fee Utilities Misc. Net Operating Income (NOI) Purchase Price Selling Price Cost of Sale Net of all Cash Flows Net Present Value Internal Rate of Return Done Attaci Property Characteristics Purchase price Square feet Rent Vacancy Rate Rent Increase 2 units Medium condition (some deferred maintenance). $800,000 2000 2.900 per unit per month 10% 4% annual Expenses Insurane Trash Removal Landscaping Pest Control Repairs/Reserve HCIDLA Fee Utilities Misc. ? 1.25% of purchase price (annual) ? S0.50 per square foot (annual) $1,000.00 (annual) $1,000.00 (annual) $600.00 (annual) $6,000.00 (annual) in addition to the S60K above $250.00 (annual) $3,600.00 (annual) $1,200.00 (annual) Purchase Date 4/30/20 Future Sale Price $1,200,000 Cost of Sale Date of sale 4.5 years (42 months) from now 12.00 Discount Rate XNPV ? XIRR