Case Study
Discover the Savings

Neighborhood Solutions, a property owner in Norristown, contacted us regarding the management of a Four (4) Unit property.  Here were the results after a year of our ownership:

Scenario 1 - Property Managed by OWNER.

Gross Rents
Vacancy (12.5%)
*2 vacancies at 90 days each.

Fixed Annual Costs
Taxes
Insurance  

Maintenance Summary
  Plumbing
5 calls $75 Service     
       Replace Toilet   
Drain Clearing 

  Electric
Bad Switch  
Replace 2 Breakers     
Common Area Lighting
  Snow Removal  
  Lawn Care 
  Painting/Cleaning

Net Operating Income  


Scenario 2 - Property Managed by NEWPORT

Gross Rents
Vacancy (8.3%)
*2 vacancies at 60 days each.

Fixed Annual Costs*
Taxes 
Insurance  

Maintenance Summary  
Managment Fee (10%)
Leasing Fees (100% Rent)  
Maintenance Summary
  Plumbing
5 calls     
       Replace Toilet   
Drain Clearing    

  Electric
Bad Switch   
Replace 2 Breakers      
Common Area Lighting 
  Snow Removal   
  Lawn Care
  Painting/Cleaning  

Net Operating Income



Additional Savings

*We also successfully represented the Owner for a tax appeal, which saved them $960 per year.

*After an insurance review, we negotiated their policy for $600 in annual savings for the same coverage.

For the first 5 years, that's an Additional $7,800 in SAVINGS!!
$ 29,400
($ 3,675)



($ 4,500)
($ 1,850)



($ 375)
($ 400)
($ 400)

 
($ 350)
($ 400)
($ 375)
($ 500)
($ 900)
($ 1,500)

$14,175




$ 30,360
($ 2,450)



($ 3,540)
($ 1,250)


($ 2,695)
($ 1,225)

 
($ 0)
($ 325)
($ 350)

 
($ 100)
($ 200)
($ 150)
($ 250)
($ 400)
($ 1,250)

$ 16,175
INCREASED
Revenues by $2,185
32% Savings
on Expenses
Made more $$ and didn't take a single tenant call!!
$7,800 Saved
on Taxes & Insurance