Question

Potential Gross Income 100,000 sq. ft for the coming year
average rent $15.00 per ft.	$   1,500,000
Less Vacancy Allowance (average 8%)	$     (120,000)
Effective Gross Income	$   1,380,000
Cleaning expenses (5% of net rev)	$      (69,000)
Insurance ($ 0.02 per dollar replacement, R.C. = $40 per ft.	$      (80,000)
Management & Maintenance (11% of revenue)	$    (151,800)
Reserve for Replacement (savings for major repairs)	$      (50,000)
Property Taxes ($0.10 per $100 of R.C.)	$          (4,000)
	$    (354,800)
Estimated Net Operating Income	$   1,025,200

We are planning to own this property for 5 years. Rents are projected to grow at 2% per year, vacancy is expected to remain constant at 8% for the first 3 years then jump to 10% in year 4 and remain at that level into the future, insurance will increase 2% per year and the rest of the expenses are as described. What is the NOI in year 5?

Answer 1

The NOI (Net operating income) for Year 5 is $1,086,883 calculated as below: