Executive summary of Rental
Income Property Analysis
The
Enderis Park neighborhood provides urban-suburban mix feel to the residents.
Enderis Park neighborhood includes lots of parks which makes this neighborhood
more lively especially in the summer. The residents who live in Enderis Park
are young professionals and families. The median value of the real estate in
the neighborhood is $155,557 whereas the median rent in the neighborhood is
$869. Most of the people who live in Enderis Park owns the houses.
Approximately 56% of the residents who live in Enderis Park own the houses. 44%
of the properties in the neighborhood are available for rent. The median
household income in the neighborhood is $62,761. If the comparable properties
compared with Lisbon apartments than it can be said that Lisbon apartment has
more facilities as compared to hill view properties and garden view properties.
Not only the parking of the Lisbon apartments is big and secured but it also
provides green space for the residents which both comparable properties do not
provide to the tenants.
Table
of Contents
Executive
summary. 1
Neighborhood analysis. 2
Relevant characteristics of
neighborhood. 3
Population demographics. 3
Facilities in neighborhood. 5
Map of the neighborhood. 5
Comparison grid analysis. 5
Comparable property 1. 5
Comparable property 2. 6
Identifying recommended rental rate. 7
Comparing two properties with subject
property. 7
Physical description. 8
Building description. 9
Structure. 9
Electrical 10
Heating. 10
Interior and exterior 10
12-month Operating Budget 10
Conclusion. 12
Rental
Income Property Analysis
Neighborhood analysis of Rental Income Property
Analysis
The
analysis of the neighborhood is essential for determining the rental income of
the property. The various facilities and features which the neighborhood
provides have a significant impact on the rental income of the property. If the
neighbor food provides different facilities and various locations of the city
are nearer to the neighborhood than the rental income of the property will be
higher similarly if the neighborhood does not provide such facilities and is
too much far away from the city than the rental income will be significantly
lower due to lack of facilities in the neighborhood. Features and
characteristics of the Enderis Park neighborhood are analyzed critically for determining
the rental income of the property. The detailed analysis of the Enderis Park
neighborhood is provided in detail below:
Relevant characteristics of the neighborhood
The
Enderis Park neighborhood provides urban-suburban mix feel to the residents.
Enderis Park neighborhood includes lots of parks which makes this neighborhood
more lively especially in the summer. The residents who live in Enderis Park
are young professionals and families. The median value of the real estate in
the neighborhood is $155,557 whereas the median rent in the neighborhood is
$869. Most of the people who live in Enderis Park owns the houses.
Approximately 56% of the residents who live in Enderis Park own the houses. 44%
of the properties in the neighborhood are available for rent. The median
household income in the neighborhood is $62,761. The Enderis Park neighborhood
is quite culturally and economically diverse. People from different ethnicities
live in this neighborhood and make this neighborhood a culturally diverse place
(Chandra, 2011).
Population demographics
The
population of the Enderis Park neighborhood is 3283. As mentioned earlier the
neighborhood is quite diverse and people from different ethnicities live in the
neighborhood. The white people population in the neighborhood is the largest.
56.4% population in the neighborhood is white people. 4.9% population in the
neighborhood is Hispanic. 32.8% population in the area is black people. Asians
account for only 0.2%. The mixed-race population is 5.2%. The graph presented
below is providing detail information about the ethnicities who live across
Enderis Park neighborhood.
Source: (statistical Atlas, 2020)
Source: (statistical Atlas, 2020)
The
above graph is providing information regarding the age and gender of the
population who lives in the Enderis Park neighborhood. 0.82% of children's
population is male whereas 0.78% are female. 0.59% population is of male younger
adults. Senior citizens account for 0.09%. The population of male college-goers
is 0.29%. In short, it can be said that people from different age groups live
in the neighborhood (statistical Atlas, 2020).
Facilities in neighborhood of Rental Income
Property Analysis
There
are many facilities in the neighborhood for the residents. The children in the
neighborhood attend the mother of a good council school. For shopping, there is
a sentry grocery store and Walgreens. For the residents of Enderis Park, there
are many eateries which include champion Chicken, Mama’s Italian cuisine,
Gard’s tavern and Ted’s and John’s sandwich shop. In short, there are plenty of
options for shopping and dining for the residents of the Enderis Park
Neighborhood.
Map of the neighborhood of Rental Income
Property Analysis
The
above is the map of the Enderis Park neighborhood. In the map, different
properties located in the neighborhood can be seen. The neighboring
neighborhoods include Dineen park, Lenox heights, Cooper park, Tosa East Town,
etc. the nearby town includes Sunset heights, Pasadena, Washington Highlands,
etc. overall it can be said that the neighborhood is among the best places to
live in Milwaukee city. The neighborhood provides a high standard of living to
its residents.
Source: (Niche, 2020)
Comparison of grid analysis of Rental Income
Property Analysis
Comparable property 1
The
property was constructed in the year 1956. Garden view properties consist of 24
unit apartments. The property is located in the city of Milwaukee Wisconsin.
The property is in the Enderis Park neighborhood and is near to many local
restaurants, shops, and other services. The property is not only near to shops
and restaurants but also near to the transport facilities as well. The bus
route 57 is near to the property. This bus route connects the area with the
central business district of Milwaukee city. In short the location of the
property ideal for living.
All
the 24 unit apartments in the apartment complex consist of only one bedroom.
The residents who live in the apartment building will have to pay the
electricity bills however the landlord of the building pays for the heat and
water facilities in the building. All the units in the building are in
exceptional condition and provide large kitchens. However, the major issue for
the residents in the building is regarding the parking facility. The parking is
limited and insecure. The occupancy rate of the building is 95% and the
residents of the buildings have to pay $725 per month as rent.
Comparable property 2 of Rental Income Property
Analysis
The
property was constructed in the year 1951 and the quality of construction can
be considered as average. Hill view properties consist of 18 unit apartments
and located in the Enderis Park neighborhood. This property is located at the
opposite end side of the neighborhood. Due to this, the property gets far away
from various facilities or amenities. Not only the property is away from
amenities but also far away from the public transport facilities as well which
connects the area with the central business district of the city. The amenities
which Lisbon apartments and Garden view apartments enjoy hill view apartments
do not enjoy those facilities (statistical Atlas, 2020).
All
the 18 unit apartments in the apartment complex consist of only one bedroom.
The residents who live in the apartment building will have to pay the
electricity bills however the landlord of the building pays for the heat and
water facilities in the building. All the units in the building are in
exceptional condition and but provide small kitchen space. However, the major
issue for the residents in the building is regarding unsecured parking. The
parking is big but un-secure. The occupancy rate of the building is 95% and the
residents of the buildings have to pay $700 per month as rent.
Identifying the recommended rental rate
If
the comparable properties compared with Lisbon apartments than it can be said
that Lisbon apartment has more facilities as compared to hill view properties
and garden view properties. Not only the parking of the Lisbon apartments is
big and secured but it also provides green space for the residents which both
comparable properties do not provide to the tenants. Besides the latest
construction and renovation work in the building has further improved the
quality of the building and made this building a good place to live. The amount
of rent in garden view apartments is $725 whereas the rent in hill view
apartments is $700. After analyzing the rents of compared apartments and the
facilities provided by Lisbon apartments the recommended rental amount for the
Lisbon apartments is approximately $750 (JANI, 2014).
Comparing two properties with the subject property
|
criteria
|
|
location
|
year of construction
|
construction quality
|
rent
|
units
|
electricity bill
|
water & heating
|
proximity to amenities &
transportation
|
parking space &security
|
kitchen space
|
green space
|
Garden view
|
Enderis Park
|
1956
|
well-constructed
|
725
|
24
|
tenants
|
landlord
|
yes
|
small and unsecured
|
large
|
small
|
Hill view
|
Enderis Park
|
1951
|
average quality
|
700
|
18
|
tenants
|
landlord
|
no
|
large but unsecure
|
small
|
small
|
Lisbon apartments
|
Enderis Park
|
1947
|
well-constructed
|
750
|
20
|
tenants
|
landlord
|
yes
|
large and secure
|
small
|
large
|
In
the above comparison grid, it can be seen that the Lisbon apartment provides
more facilities than other apartment buildings. The location of the Lisbon
apartment makes it an ideal place for living. Due to the significant amount of
amenities, the rent of the building is recommended to be $750 which is higher
than the other two apartment buildings. The rent of the building is recommended
after evaluating the location, facilities, construction quality and other
factors that are associated with the property (Campbel, Edgar, & Stonehouse, 2011).
Physical description of Rental Income Property
Analysis
The
property was constructed in the year 1947. Lisbon apartments consist of 20 unit
apartments. The property is located in the city of Milwaukee Wisconsin. The
property is in the Enderis Park neighborhood and is near to many local
restaurants, shops, and other services. The property is not only near to shops
and restaurants but also near to the transport facilities as well. The bus
route 57 is near to the property. These bus routes connect the area with the
central business district of Milwaukee city. In short the location of the property
ideal for living (Niche, 2020).
All
the 20 unit apartments in the apartment complex consist of only one bedroom.
The residents who live in the apartment building will have to pay the
electricity bills however the landlord of the building pays for the heat and
water facilities in the building. All the units in the building are in
exceptional condition but provide small kitchen space. The major perk for the
tenants in the building is regarding the parking facility. The parking is large
and secure. The occupancy rate of the building is 95% and the tenants of the
building are recommended to pay $750 per month as rent (Kourdi, 2015).
Building description of Rental Income Property
Analysis
The
building consists of 2 stories and covers round about 10,800 square feet floor
area. By looking at the building it can be said that the building is
constructed in the year of 1947. The building has 20 apartment units and each
unit has a single bedroom. Recently a new roof is being installed on the
building. The heating system, however, is older but is in good condition. It
can be said that the heating system can work in the upcoming years. The
painting, snow removal, plumbing, and landscaping work is done by a maintenance
associate. The property is managed professionally by the company and charges a 5%
fee.
Structure of Rental Income Property Analysis
Below
the building, there is a basement. The foundation of the building made up of
concrete bock that supports the wood frame and exterior walls of the buildings
that are made up of woods. The floor beams are made up of wood. The roof of the
building is made up of wood and is supported by wood beams and exterior walls.
Overall the building is well constructed and the quality of construction is
also quite good.
Electrical of Rental Income Property Analysis
The
building gets overhead electrical service. The building gets 120/240-volt, 20
amp single phase electricity. Each unit in the building has its meter. The
tenants who live in the apartment have to pay their electricity bills. The
electricity bill will not be paid by the landlord. The panels that distribute
the electricity are equipped with circuit breakers. In the building, copper
wiring has been used.
Heating of Rental Income Property Analysis
The
building is heated by 3 gas-fired water boilers. The landlord makes the payment
for the heating of the building. The heat distribution in the building is done
through radiators. The heating system of the building is controlled with the
help of a thermostat. The water temperature is controlled by the system after
measuring the outside temperature.
Interior and exterior of Rental Income Property
Analysis
The
walls of the buildings are clad by bricks. The doors of the units are made of
steel. The windows of the building are made up of vinyl farmed double glazed. On
the north side of the building, asphalt paving has been done. One window air
conditioning unit is provided for every unit in the apartment building. The
building has a 2.5cm domestic water supply line. The building has a single
chimney on the rooftop as well. The roof of the building is sloped and has
aluminum gutters for drainage.
12-month Operating Budget of Rental Income
Property Analysis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<---------- Pro Forma Data ---------->
|
|
|
Income
|
Month 1
|
Month 2
|
Month 3
|
Month 4
|
Month 5
|
Month 6
|
Month 7
|
Month 8
|
Month 9
|
Month 10
|
Month 11
|
Month 12
|
Total Year
|
Gross
Potential Income (GPI)
|
$750
|
$750
|
$750
|
$750
|
$750
|
$750
|
$750
|
$750
|
$750
|
$750
|
$750
|
$750
|
$9,000
|
-
Loss to Lease
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$600
|
-
Vacancy and Collection Loss
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$600
|
=
Net Rent Revenue
|
$650
|
$650
|
$650
|
$650
|
$650
|
$650
|
$650
|
$650
|
$650
|
$650
|
$650
|
$650
|
$7,800
|
+
Miscellaneous Income
|
$400
|
$400
|
$400
|
$400
|
$400
|
$400
|
$400
|
$400
|
$400
|
$400
|
$400
|
$400
|
$4,800
|
+
Property Tax Reimbursement
|
$800
|
$800
|
$800
|
$800
|
$800
|
$800
|
$800
|
$800
|
$800
|
$800
|
$800
|
$800
|
$9,600
|
+
Utility Reimbursement
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$6,000
|
+
CAM Reimbursement
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$2,400
|
+
Other Reimbursements
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
=
Effective Gross Income (EGI)
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$2,550
|
$30,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses
|
|
|
Utilities
|
Heat
|
$300
|
$300
|
$300
|
$300
|
$300
|
$300
|
$300
|
$300
|
$300
|
$300
|
$300
|
$300
|
$3,600
|
Electric
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$200
|
$2,400
|
Water and Sewer
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$1,200
|
Total
Utilities
|
$600
|
$600
|
$600
|
$600
|
$600
|
$600
|
$600
|
$600
|
$600
|
$600
|
$600
|
$600
|
$7,200
|
Maintenance
|
Landscaping
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$1,440
|
Janitorial
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$1,560
|
Painting and Decorating
|
$230
|
$230
|
$230
|
$230
|
$230
|
$230
|
$230
|
$230
|
$230
|
$230
|
$230
|
$230
|
$2,760
|
Maintenance Labor
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$1,800
|
Maintenance Contract
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$1,800
|
HVAC
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$1,440
|
Plumbing
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$1,200
|
Electrical
|
$125
|
$125
|
$125
|
$125
|
$125
|
$125
|
$125
|
$125
|
$125
|
$125
|
$125
|
$125
|
$1,500
|
Security
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$1,200
|
Total
Maintenance
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$1,225
|
$14,700
|
Administration
|
Management Fee
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$600
|
Personnel Expense
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$1,200
|
Office Supplies
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$1,200
|
Telephone
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$120
|
$1,440
|
Marketing
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$130
|
$1,560
|
Total
Administration
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$500
|
$6,000
|
Fixed
Expenses
|
Insurance
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$1,200
|
Real Estate Taxes
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$50
|
$600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0
|
Total
Fixed Expenses
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$150
|
$1,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Total Operating Expenses
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$2,475
|
$29,700
|
=
Net Operating Income (NOI)
|
$75
|
$75
|
$75
|
$75
|
$75
|
$75
|
$75
|
$75
|
$75
|
$75
|
$75
|
$75
|
$900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures
(Not included in Net Operating Income)
|
|
Month 1
|
Month 2
|
Month 3
|
Month 4
|
Month 5
|
Month 6
|
Month 7
|
Month 8
|
Month 9
|
Month 10
|
Month 11
|
Month 12
|
Total Year
|
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$100
|
$1,200
|
Conclusion of Rental Income Property Analysis
It
is concluded that If the comparable properties compared with Lisbon apartments
than it can be said that Lisbon apartment has more facilities as compared to
hill view properties and garden view properties. Not only the parking of the
Lisbon apartments is big and secured but it also provides green space for the
residents which both comparable properties do not provide to the tenants. Also,
the latest construction and renovation work in the building has further
improved the quality of the building and made this building a good place to
live. The amount of rent in garden view apartments is $725 whereas the rent in
hill view apartments is $700. After analyzing the rents of compared apartments
and the facilities provided by Lisbon apartments the recommended rental amount
for the Lisbon apartments is approximately $750. There are many facilities in
the neighborhood for the residents. The children in the neighborhood attend the
mother of a good council school. For shopping, there is a sentry grocery store
and Walgreen’s. For the residents of Enderis Park, there are many eateries
which include champion Chicken, Mama’s Italian cuisine, Gard’s tavern and Ted’s
and John’s sandwich shop. In short, there are plenty of options for shopping
and dining for the residents of the Enderis Park Neighborhood.
References
of Rental Income Property Analysis
Campbel, D., Edgar, D., & Stonehouse, G. (2011). Business
Strategy: An Introduction. Macmillan International Higher Education.
Chandra, P. (2011). Financial Management. Tata
McGraw-Hill Education.
JANI, P. (2014). BUSINESS STATISTICS: Theory and
Applications. PHI Learning Pvt. Ltd.
Kourdi, J. (2015). The Economist: Business Strategy 3rd
edition: A guide to effective decision-making. Profile Books.
Mohana, R. P. (2011). Financial Statement Analysis and
Reporting. PHI Learning Pvt. Ltd.
Niche. (2020). Enderis Park. Retrieved from
https://www.niche.com/places-to-live/n/enderis-park-milwaukee-wi/
statistical Atlas. (2020). Overview of Enderis Park,
Milwaukee, Wisconsin. Retrieved from
https://statisticalatlas.com/neighborhood/Wisconsin/Milwaukee/Enderis-Park/Overview