Scribd Logo
Upload

Welcome to Scribd!

  • 37 views

    5-REO Schedule - XLT PDL - XLT 2019

    Uploaded by

    Reginald Metts
    This document contains an Excel spreadsheet that was converted from Numbers with 3 worksheets detailing a real estate investment portfolio including 6 properties in Atlanta and 1 in Macon along with their purchase details, current values, rental incomes, expenses and financial projections. The spreadsheet shows a total portfolio value of $752,000 with an annual rental income of $6,120 and annual expenses of $6,932 resulting in a small annual cash flow.

    Copyright:

    © All Rights Reserved

    5-REO Schedule - XLT PDL - XLT 2019

    Uploaded by

    Reginald Metts
    37 views10 pages
    This document contains an Excel spreadsheet that was converted from Numbers with 3 worksheets detailing a real estate investment portfolio including 6 properties in Atlanta and 1 in Macon along with their purchase details, current values, rental incomes, expenses and financial projections. The spreadsheet shows a total portfolio value of $752,000 with an annual rental income of $6,120 and annual expenses of $6,932 resulting in a small annual cash flow.

    Original Description:

    Josh REO list

    Original Title

    5-REO Schedule.xlt PDL.xlt 2019 (3)

    Copyright

    © © All Rights Reserved

    Did you find this document useful?

    Is this content inappropriate?

    This document contains an Excel spreadsheet that was converted from Numbers with 3 worksheets detailing a real estate investment portfolio including 6 properties in Atlanta and 1 in Macon along with their purchase details, current values, rental incomes, expenses and financial projections. The spreadsheet shows a total portfolio value of $752,000 with an annual rental income of $6,120 and annual expenses of $6,932 resulting in a small annual cash flow.

    Copyright:

    © All Rights Reserved
    37 views10 pages

    5-REO Schedule - XLT PDL - XLT 2019

    Uploaded by

    Reginald Metts
    This document contains an Excel spreadsheet that was converted from Numbers with 3 worksheets detailing a real estate investment portfolio including 6 properties in Atlanta and 1 in Macon along with their purchase details, current values, rental incomes, expenses and financial projections. The spreadsheet shows a total portfolio value of $752,000 with an annual rental income of $6,120 and annual expenses of $6,932 resulting in a small annual cash flow.

    Copyright:

    © All Rights Reserved
    You are on page 1of 10

    This document was exported from Numbers. Each table was converted to an Excel worksheet.

    All othe
    objects on each Numbers sheet were placed on separate worksheets. Please be aware that formula
    calculations may differ in Excel.

    Numbers Sheet Name Numbers Table Name


    REO Schedule
    Table 1
    Sheet2
    Table 1
    Sheet3
    Table 1
    as converted to an Excel worksheet. All other
    orksheets. Please be aware that formula

    Excel Worksheet Name

    REO Schedule

    Sheet2

    Sheet3
    PURPOSE: Living our Dr
    innovative r

    DATE

    Current
    Date Ownership
    Property Address Market Value Outstanding
    Purchased Percentage
    Loan Balance

    1169 liberty pkwy Atlanta ga 30318 ### 100% $ 260,000 $ -

    1976 east Ave nw Atlanta ga 30318 ### 100% $ 140,000 $ -

    50 Thirkield Ave se Atlanta ga 30315 ### 100% $ 70,000 $ -

    5385 westford cr Atlanta ga 30349 ### 100% $ 130,000 $ -

    3483 Lawton rd Macon ga 31204 ### 100% $ 35,000 $ -

    5532 Cascade Ave Macon ga 31206 ### 70% $ 72,000 $ -

    4239 Irving ave Macon ga 31206 ### 100% $ 45,000 $ -

    0000003
    TOTALS $ 752,000 $ -
    * Rent after Property Manager's commission

    NOTES:

    0000004
    OSE: Living our Dream to create Prosperity through
    innovative real estate solutions.

    *Monthly
    Annual Annual Annual
    Monthly Rental Annual Water,
    Bank / Lender Property Insurance Utilities Paid
    Payment Income Sewer & Trash
    Taxes Premium by Landlord
    Received

    N/a $ - $ 1,500 $ 2,868 $ 180 $ - $ -

    N/a $ - $ 1,100 $ 885 $ 624 $ - $ -

    N/a $ - $ 550 $ 695 $ 468 $ - $ -

    N/a $ - $ 1,300 $ 866 $ 960 $ - $ -

    N/a $ - $ 650 $ 105 $ 420 $ - $ -

    N/a $ - $ 1,020 $ 1,286 $ 1,440 $ - $ -

    N/a $ - $ - $ 227 $ 450 $ -

    0000005
    $ - $ 6,120 $ 6,932 $ 4,542 $ - $ -

    0000006
    Annual Misc.
    Expenses
    Paid by
    Landlord

    $ 500

    $ 500

    $ 500

    $ 500

    $ 500

    $ 500

    $ 500

    0000007
    $ 3,500

    0000008
    0000009
    00000010

    You might also like