Sample scenario
See what is left after the real drag shows up.
Example numbers only. Verify vacancy, repairs, utilities, and debt terms with your actual property data.
Example inputs
- Gross monthly rent$3,200
- Vacancy + credit loss$160
- Operating expenses$1,020
- Debt service$1,214
- Other reserves$120