Investment Approach
MilanO Property Group analyzes assets in all real estate classes looking for add value projects for all our investors and partners.
A growing real estate organization we provide peace of mind while accumulating wealth to further enhance our investors lifestyle needs.
Once assets are acquired, MilanO Property Group provides a very proactive approach to management, leasing and construction to meet the investment needs. All investments have a comprehensive strategy in place with detailed reviews done monthly to adapt to market changes as needed.
Asset Management provides a proven track record offering competitive returns along with continuous transfer of information regarding progress of all properties.
Click below to see a snapshot pro forma financial analysis of a past investment.
Contact us to further learn what Milano Property Group can offer.
Investment Summary
|
Net Operating Income (000’s)
Year1 | Year 2 | Year 3 | Year 4 | Year 5 | |
Gross Revenue: | $123 | $125 | $128 | $130 | $135 |
Vacancy (5%): | (6) | (6) | (6) | (7) | (7) |
Total Operating Revenue: | $117 | $119 | $122 | $123 | $126 |
Repairs & Maintenance: | (6) | (6) | (6) | (6) | (6) |
Management Fee: | (9) | (9) | (10) | (10) | (10) |
Utilities: | (3) | (3) | (3) | (3) | (3) |
Insurance: | (6) | (6) | (6) | (6) | (6) |
Property Tax: | (6) | (6) | (6) | (6) | (6) |
Other: | (9) | (9) | (10) | (10) | (10) |
Total Operating Expenses: | $(39) | $(39) | $(41) | $(41) | $(41) |
Percentage of Revenue: | 33% | 33% | 33% | 33% | 33% |
NET OPERATING INCOME: | $78 | $80 | $81 | $82 | $85 |
Sale Summary (Year 5)
Year 5 Net Operating Income: | $85,499 |
CAP Rate: | 6.5% |
Sale Price: | $1,299,988 |
Fees | |
Commission: | (77,999) |
Legal Fees: | (12,999) |
Disposition Fees: | (12,999) |
Total Fees: | $(103,997) |
Net Sale Price: | $1,195,991 |
Total Investor Payout | |
Net Sale Price | $1,195,991 |
Loan Payoff: | (606,498) |
Funds to disburse: | 589,492 |
Equity Invested: | (280,000) |
Net Sale Cash: | 309,490 |
Year 1 Operating Cashflow: | 10,651 |
Year 2 Operating Cashflow: | 12,354 |
Year 3 Operating Cashflow: | 14,094 |
Year 4 Operating Cashflow: | 15,974 |
Year 5 Operating Cashflow: | 17,891 |
TOTAL CASHFLOW: | 380,454 |
RETURN ON INVESTMENT: | 135.88% |
AVERAGE ANNUAL RETURN ON INVESTMENT: | 27.18% |
About us
VISION Statement
To be your well known private real estate investment firm that delivers consistent and reliable asset investments.
Our decisions are based on what is best for our clients and the company.
Quick Links
Contact Info
Copyright © 2020 All rights reserved.